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?
Dollar3Point14
Implied share price

Buy Undervalued by 14.2%

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
6.67 5.99 5.39 7.32 3.9 10.46
All amounts in millions
from last financial year
         
Implied Share Price $3.14 $55.42 $56.15 $55.42 $51.83
Market Cap 263 18,081 17,429 13,122 12,639
Net Debt 65 -224 1,592 -224 667
Enterprise Value (EV) 329 17,857 19,021 12,909 13,307
Revenue 735 36,641 17,023 36,641 15,341
EBITDA 54 3,311 2,598 3,311 1,272
Percent 7.5 % 9.0 % 15.3 % 9.0 % 8.3 %
EBIT 41 2,421 2,011 2,421 1,124
Percent 5.6 % 6.6 % 11.8 % 6.6 % 7.3 %
Balance Sheet          
Total Assets 433 18,174 10,746 18,174 8,246
Total Liabilities 230 9,515 8,236 9,515 4,944
Shareholders Equity 202 8,659 2,510 8,659 3,301.248

Comments

No comments yet. Login to comment.