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?
Dollar0Point39
Implied share price

Sell Overvalued by 89.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
NHR
National Hire Group Limited
IX
ORIX Corporation (ADR)
Change
HTZ
Hertz Global Holdings, Inc.
Change
URI
United Rentals, Inc.
Change
AGK
Aggreko plc
Change
9.51 55.28 12.15 6.89 6.88 8.43
All amounts in millions
from last financial year
         
Implied Share Price $0.39 $0.00 $49.22 $107.19 £19.79
Market Cap 553 17,184 10,163 5,261 4,656
Net Debt 45 3,938,561 14,915 7,258 593
Enterprise Value (EV) 599 3,946,182 25,078 12,561 5,242
Revenue 135 972,884 9,020 4,117 1,583
EBITDA 10 324,870 3,641 1,826 621
Percent 8.0 % 33.4 % 40.4 % 44.4 % 39.3 %
EBIT 8 156,637 1,316 801 380
Percent 6.5 % 16.1 % 14.6 % 19.5 % 24.0 %
Balance Sheet          
Total Assets 529 8,354,874 23,286 11,026 2,123
Total Liabilities 121 6,958,737 20,778 9,452 1,078
Shareholders Equity 408 1,396,137 2,507 1,574 1,044.8

Comments

No comments yet. Login to comment.