close

Register today to unlock Valuecruncher and get unlimited access

  • Get unlimited access to all compartors and data
  • Save and share valuations as well as comment on others
  • Alter and save your favourite comparator companies

Already registered? Please login now

Comparison Analysis (switch to Discounted Cash Flow Analysis)
Dollar4Point85
Implied share price

Sell Overvalued by 25.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
FRE
Freightways Ltd
UPS
United Parcel Service, Inc.
Change
FDX
FedEx Corporation
Change
ATSG
Air Transport Services Group Inc.
Change
CJT.UN
Cargojet Income Fund
Change
9.71 12.37 10.6 7.75 5.64 4.9
All amounts in millions
from last financial year
         
Implied Share Price $4.85 $96.47 $193.43 $25.49 $22.29
Market Cap 1,001 93,863 40,741 818 71
Net Debt 163 9,608 3,505 299 37
Enterprise Value (EV) 1,160 103,612 44,246 1,117 108
Revenue 479 58,363 50,365 619 156
EBITDA 93 9,772 5,708 198 22
Percent 19.6 % 16.7 % 11.3 % 32.0 % 14.1 %
EBIT 81 7,688 3,077 72 15
Percent 16.9 % 13.2 % 6.1 % 11.8 % 10.0 %
Balance Sheet          
Total Assets 498 38,311 37,069 1,041 120
Total Liabilities 290 35,841 22,076 677 67
Shareholders Equity 207 2,470 14,993 364 52.87978

Comments

No comments yet. Login to comment.