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)
Dollar8Point43
Implied share price

Sell Overvalued by 16.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
AMC
Amcor Limited
BXB
Brambles Limited
Change
BLL
Ball Corporation
Change
CCK
Crown Holdings, Inc.
Change
MWV
MeadWestvaco Corp.
Change
9.81 11.29 10.94 8.3 8.97 9.73
All amounts in millions
from last financial year
         
Implied Share Price $8.43 $8.09 $57.82 $50.30 $35.67
Market Cap 12,247 14,358 6,792 6,328 6,244
Net Debt 3,544 2,689 3,131 3,315 1,500
Enterprise Value (EV) 15,791 17,042 9,923 9,643 7,744
Revenue 12,192 5,767 8,735 8,470 5,459
EBITDA 1,398 1,557 1,195 1,075 796
Percent 11.5 % 27.0 % 13.7 % 12.7 % 14.6 %
EBIT 902 1,005 912 895 467
Percent 7.4 % 17.4 % 10.4 % 10.6 % 8.6 %
Balance Sheet          
Total Assets 11,334 7,545 7,507 7,490 8,908
Total Liabilities 8,043 4,805 6,392 7,652 5,548
Shareholders Equity 3,291 2,740 1,114 -162 3,360.0

Comments

No comments yet. Login to comment.