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?
Dollar7Point77
Implied share price

Buy Undervalued by 94.2%

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
14.34 2.63 19.65 11.14 12.88 12.54
All amounts in millions
from last financial year
         
Implied Share Price $7.77 $3.08 $125.63 $71.98 $53.34
Market Cap 415 11,878 10,347 9,320 9,041
Net Debt -322 6,782 1,967 1,054 -967
Enterprise Value (EV) 86 18,661 12,314 10,375 8,074
Revenue 115 1,163 2,577 13,470 6,564
EBITDA 32 949 1,105 805 643
Percent 28.5 % 81.6 % 42.9 % 6.0 % 9.8 %
EBIT 17 623 847 748 594
Percent 14.9 % 53.6 % 32.9 % 5.6 % 9.1 %
Balance Sheet          
Total Assets 597 11,328 8,091 3,214 2,890
Total Liabilities 64 9,811 4,335 2,167 1,022
Shareholders Equity 533 1,517 3,755 1,047 1,868.408

Comments

No comments yet. Login to comment.