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 (switch to Discounted Cash Flow Analysis)
Dollar4Point43
Implied share price

Buy Undervalued by 61.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
IPL
Incitec Pivot Limited
MON
Monsanto Company
Change
LYB
LyondellBasell Industries NV
Change
SYT
Syngenta AG (ADR)
Change
PX
Praxair, Inc.
Change
10.11 6.82 13.97 9.4 2.92 12.16
All amounts in millions
from last financial year
         
Implied Share Price $4.43 $77.20 $72.67 $317.29 $93.88
Market Cap 4,462 56,389 38,800 36,454 34,871
Net Debt 1,254 -1,511 1,668 1,749 7,205
Enterprise Value (EV) 5,717 54,878 56,200 8,901 42,076
Revenue 3,541 13,504 45,352 14,202 11,224
EBITDA 838 3,928 5,981 3,053 3,460
Percent 23.7 % 29.1 % 13.2 % 21.5 % 30.8 %
EBIT 682 3,182 4,998 2,413 2,459
Percent 19.3 % 23.6 % 11.0 % 17.0 % 21.9 %
Balance Sheet          
Total Assets 7,013 20,224 24,220 19,401 18,090
Total Liabilities 2,984 8,391 13,081 10,656 12,026
Shareholders Equity 4,029 11,833 11,139 8,745 6,064.0

Comments

No comments yet. Login to comment.