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?
Dollar3Point88
Implied share price

Buy Undervalued by 42.6%

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
7.95 5.93 6.35 8.9 4.81 12.16
All amounts in millions
from last financial year
         
Implied Share Price $3.88 $63.83 $59.72 $63.83 $64.27
Market Cap 265 20,169 18,660 15,368 14,947
Net Debt 65 -300 3,473 -300 451
Enterprise Value (EV) 326 19,869 22,133 15,032 15,398
Revenue 735 32,134 15,165 32,134 15,280
EBITDA 54 3,127 2,487 3,127 1,266
Percent 7.5 % 9.7 % 16.4 % 9.7 % 8.3 %
EBIT 41 2,325 1,947 2,325 1,124
Percent 5.6 % 7.2 % 12.8 % 7.2 % 7.4 %
Balance Sheet          
Total Assets 433 19,687 11,973 19,687 8,144
Total Liabilities 230 10,721 9,723 10,721 4,998
Shareholders Equity 202 8,966 2,250 8,966 3,146.567

Comments

No comments yet. Login to comment.