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?
Dollar8Point21
Implied share price

Buy Undervalued by 105.3%

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
15.68 2.63 18.41 15.7 12.12
All amounts in millions
from last financial year
         
Implied Share Price $8.21 0 $3.84 $74.00 $55.35
Market Cap 404 11,895 11,081 10,831 8,549
Net Debt -322 1,759 6,295 782 -1,273
Enterprise Value (EV) 86 13,655 17,376 11,613 7,275
Revenue 115 2,577 1,159 12,752 6,080
EBITDA 32 0 944 739 600
Percent 28.5 % n/a % 81.4 % 5.8 % 9.9 %
EBIT 17 0 644 682 552
Percent 14.9 % n/a % 55.5 % 5.4 % 9.1 %
Balance Sheet          
Total Assets 597 7,435 12,898 2,802 3,014
Total Liabilities 64 4,064 9,241 1,863 930
Shareholders Equity 533 3,370 3,657 939 2,084.783

Comments

No comments yet. Login to comment.