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?
Dollar3Point02
Implied share price

Within margin of safety Overvalued by 0.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
HBY
Hellaby Holdings Limited
MG
Magna International Inc.
Change
MGA
Magna International Inc. (USA)
Change
DLPH
Delphi Automotive PLC
Change
BWA
BorgWarner Inc.
Change
8.8 8.83 7.84 7.09 9.33 12.2
All amounts in millions
from last financial year
         
Implied Share Price $3.02 $121.47 $121.47 $64.70 $45.37
Market Cap 288 24,060 21,812 21,061 14,473
Net Debt 46 -1,181 -1,181 1,023 283
Enterprise Value (EV) 328 22,879 20,681 22,111 14,732
Revenue 542 34,832 34,832 16,463 7,436
EBITDA 37 2,919 2,919 2,369 1,207
Percent 6.9 % 8.4 % 8.4 % 14.4 % 16.2 %
EBIT 29 1,856 1,856 1,829 907
Percent 5.4 % 5.3 % 5.3 % 11.1 % 12.2 %
Balance Sheet          
Total Assets 390 17,990 17,990 11,047 6,917
Total Liabilities 195 8,367 8,367 8,136 3,356
Shareholders Equity 194 9,623 9,623 2,911 3,560.6

Comments

No comments yet. Login to comment.