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)
Dollar63Point81
Implied share price

Buy Undervalued by 48.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
GPC
Genuine Parts Company
MG.A
Magna International Inc.
Change
ALV
Autoliv Inc.
Change
BWA
BorgWarner Inc.
Change
TRW
TRW Automotive Holdings Corp.
Change
13.52 9.2 17.57 11.01 15.13 5.98
All amounts in millions
from last financial year
         
Implied Share Price $63.81 $60.25 $72.16 $37.44 $91.12
Market Cap 6,842 8,482 5,076 4,989 3,924
Net Debt 163 -1,155 666 484 1,583
Enterprise Value (EV) 7,005 7,327 5,743 5,473 5,507
Revenue 10,057 17,367 5,120 3,961 11,614
EBITDA 761 417 521 361 921
Percent 7.6 % 2.4 % 10.2 % 9.1 % 7.9 %
EBIT 670 -320 207 101 426
Percent 6.7 % -1.8 % 4.0 % 2.5 % 3.7 %
Balance Sheet          
Total Assets 5,004 12,303 5,185 4,811 8,732
Total Liabilities 2,383 4,943 2,797 2,626 7,572
Shareholders Equity 2,621 7,360 2,388 2,185 1,160.0

Price history

Comments

No comments yet. Login to comment.