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)
Dollar9Point03
Implied share price

Buy Undervalued by 100.2%

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
21.57 11.95 27.74 5.68 4.57 4.9
All amounts in millions
from last financial year
         
Implied Share Price $9.03 $67.87 $373.87 $49.09 $55.23
Market Cap 694 83,838 32,060 397 71
Net Debt 169 4,946 -1,176 349 37
Enterprise Value (EV) 863 88,784 30,884 746 108
Revenue 382 54,127 42,680 607 156
EBITDA 72 3,201 5,438 163 22
Percent 18.9 % 5.9 % 12.7 % 26.9 % 14.1 %
EBIT 61 1,343 3,320 78 15
Percent 16.2 % 2.5 % 7.8 % 13.0 % 10.0 %
Balance Sheet          
Total Assets 437 38,863 29,903 1,035 120
Total Liabilities 264 34,210 15,176 736 67
Shareholders Equity 173 4,653 14,727 299 52.87978

Comments

No comments yet. Login to comment.