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?
Dollar4Point73
Implied share price

Buy Undervalued by 47.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
LPC
Lyttelton Port Company Limited
KSU
Kansas City Southern
Change
MAP
Macquarie Airports
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
EXPD
Expeditors International of Washington
Change
14.4 10.0 14.29 16.76 13.79 12.62
All amounts in millions
from last financial year
         
Implied Share Price $4.73 $109.58 $3.33 $66.42 $50.28
Market Cap 327 11,987 9,618 9,408 8,858
Net Debt 29 1,759 6,295 782 -1,273
Enterprise Value (EV) 356 13,747 15,818 10,196 7,574
Revenue 110 2,369 1,159 12,752 6,080
EBITDA 35 961 944 739 600
Percent 32.2 % 40.6 % 81.4 % 5.8 % 9.9 %
EBIT 20 738 644 682 552
Percent 18.2 % 31.2 % 55.5 % 5.4 % 9.1 %
Balance Sheet          
Total Assets 270 7,435 12,898 2,802 3,014
Total Liabilities 80 4,064 9,241 1,863 930
Shareholders Equity 190 3,370 3,657 939 2,084.783

Comments

No comments yet. Login to comment.