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)
Dollar7Point26
Implied share price

Buy Undervalued by 103.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
HVN
Harvey Norman Holdings Limited
COS.U
Canadian Oil Sands Trust
Change
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
AET.U
ARC Energy Trust
Change
16.77 8.67 17.32 19.22 11.59
All amounts in millions
from last financial year
         
Implied Share Price $7.26 $27.90 0 $32.69 $31.82
Market Cap 3,792 13,977 13,388 8,008 5,245
Net Debt 401 1,058 52,112 518 846
Enterprise Value (EV) 4,194 15,035 65,500 8,526 6,091
Revenue 1,440 2,779 0 718 842
EBITDA 483 868 0 443 525
Percent 33.6 % 31.2 % n/a % 61.7 % 62.4 %
EBIT 392 445 0 20 148
Percent 27.3 % 16.0 % n/a % 2.9 % 17.6 %
Balance Sheet          
Total Assets 3,656 6,953 145,940 5,439 3,914
Total Liabilities 1,650 2,984 134,317 1,460 1,540
Shareholders Equity 2,006 3,969 11,623 3,978 2,374.4

Comments

No comments yet. Login to comment.