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?
Dollar8Point33
Implied share price

Buy Undervalued by 108.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
LPC
Lyttelton Port Company Limited
MAP
Macquarie Airports
Change
KSU
Kansas City Southern
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
EXPD
Expeditors International of Washington
Change
16.08 2.63 24.34 11.67 11.93 10.7
All amounts in millions
from last financial year
         
Implied Share Price $8.33 $3.73 $142.53 $98.07 $72.22
Market Cap 456 16,609 10,553 10,160 9,017
Net Debt -322 7,814 2,264 868 -807
Enterprise Value (EV) 86 24,424 12,817 11,028 8,209
Revenue 115 1,228 2,418 13,476 6,616
EBITDA 32 1,003 1,098 924 767
Percent 28.5 % 81.7 % 45.4 % 6.9 % 11.6 %
EBIT 17 691 813 858 721
Percent 14.9 % 56.2 % 33.6 % 6.4 % 10.9 %
Balance Sheet          
Total Assets 597 12,051 8,341 3,184 2,582
Total Liabilities 64 10,731 4,426 2,033 890
Shareholders Equity 533 1,319 3,914 1,150 1,691.993

Comments

No comments yet. Login to comment.