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  

What's this?
Dollar4Point81
Implied share price

Buy Undervalued by 42.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
HBY
Hellaby Holdings Limited
MG
Magna International Inc.
Change
DLPH
Delphi Automotive PLC
Change
MGA
Magna International Inc. (USA)
Change
GPC
Genuine Parts Company
Change
8.97 6.61 8.52 9.55 6.82 12.17
All amounts in millions
from last financial year
         
Implied Share Price $4.81 $143.12 $74.99 $143.12 $70.34
Market Cap 328 27,878 23,262 22,292 14,802
Net Debt 59 -225 1,547 -225 667
Enterprise Value (EV) 380 27,653 24,809 22,130 15,485
Revenue 736 36,641 17,023 36,641 15,341
EBITDA 57 3,247 2,598 3,247 1,272
Percent 7.8 % 8.9 % 15.3 % 8.9 % 8.3 %
EBIT 44 2,357 2,011 2,357 1,124
Percent 6.0 % 6.4 % 11.8 % 6.4 % 7.3 %
Balance Sheet          
Total Assets 387 18,139 10,746 18,139 8,246
Total Liabilities 213 9,480 8,236 9,480 4,944
Shareholders Equity 174 8,659 2,510 8,659 3,301.248

Comments

No comments yet. Login to comment.