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?
Dollar10Point55
Implied share price

Buy Undervalued by 24.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
HBM
HudBay Minerals Inc.
BHP
BHP Billiton Limited
Change
BBL
BHP Billiton plc (ADR)
Change
BHP
BHP Billiton Limited (ADR)
Change
BLT
BHP Billiton plc
Change
5.23 3.29 5.85 4.14 6.78 3.53
All amounts in millions
from last financial year
         
Implied Share Price $10.55 $30.64 $77.49 $50.79 £30.64
Market Cap 1,460 175,695 170,312 170,312 111,651
Net Debt -857 23,267 23,267 23,267 23,267
Enterprise Value (EV) 602 208,472 147,921 241,870 125,745
Revenue 702 72,226 72,226 72,226 72,226
EBITDA 183 35,665 35,769 35,665 35,665
Percent 26.1 % 49.4 % 49.5 % 49.4 % 49.4 %
EBIT 105 29,257 29,257 29,257 29,257
Percent 15.0 % 40.5 % 40.5 % 40.5 % 40.5 %
Balance Sheet          
Total Assets 3,487 129,273 129,273 129,273 129,273
Total Liabilities 1,729 63,403 63,403 63,403 63,403
Shareholders Equity 1,758 65,870 65,870 65,870 65,870.0

Comments

No comments yet. Login to comment.