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?
Dollar1Point95
Implied share price

Sell Overvalued by 35.2%

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
8.01 10.97 6.52 9.1 4.91 11.97
All amounts in millions
from last financial year
         
Implied Share Price $1.95 $65.14 $60.29 $65.14 $65.06
Market Cap 294 20,620 19,156 15,636 14,705
Net Debt 87 -300 3,473 -300 451
Enterprise Value (EV) 375 20,392 22,629 15,362 15,156
Revenue 570 32,134 15,165 32,134 15,280
EBITDA 34 3,127 2,487 3,127 1,266
Percent 6.0 % 9.7 % 16.4 % 9.7 % 8.3 %
EBIT 20 2,325 1,947 2,325 1,124
Percent 3.6 % 7.2 % 12.8 % 7.2 % 7.4 %
Balance Sheet          
Total Assets 456 19,687 11,973 19,687 8,144
Total Liabilities 266 10,721 9,723 10,721 4,998
Shareholders Equity 189 8,966 2,250 8,966 3,146.567

Comments

No comments yet. Login to comment.