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?
Dollar5Point07
Implied share price

Buy Undervalued by 51.8%

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
GPC
Genuine Parts Company
Change
9.4 6.55 8.32 7.16 9.5 14.02
All amounts in millions
from last financial year
         
Implied Share Price $5.07 $138.30 $138.30 $71.75 $69.41
Market Cap 320 25,473 21,962 21,474 16,121
Net Debt 59 -1,181 -1,181 1,023 595
Enterprise Value (EV) 376 24,292 20,889 22,497 16,717
Revenue 736 34,832 34,832 16,463 14,077
EBITDA 57 2,919 2,919 2,369 1,192
Percent 7.8 % 8.4 % 8.4 % 14.4 % 8.5 %
EBIT 44 1,856 1,856 1,829 1,058
Percent 6.0 % 5.3 % 5.3 % 11.1 % 7.5 %
Balance Sheet          
Total Assets 387 17,990 17,990 11,047 7,680
Total Liabilities 213 8,367 8,367 8,136 4,331
Shareholders Equity 174 9,623 9,623 2,911 3,349.074

Comments

No comments yet. Login to comment.