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)
Dollar23Point81
Implied share price

Sell Overvalued by 10.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
PIF.UN
Pembina Pipeline Income Fund
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
SSA
AFK Sistema OAO (EDR)
Change
16.38 17.87 17.82 10.48 22.86
All amounts in millions
from last financial year
         
Implied Share Price $23.81 0 $42.60 $40.45 $12.75
Market Cap 4,466 14,118 13,442 12,098 8,034
Net Debt 1,178 51,729 1,005 1,222 16,995
Enterprise Value (EV) 5,644 65,835 14,338 13,319 187,557
Revenue 1,255 0 1,200 3,460 34,240
EBITDA 315 0 804 1,271 8,205
Percent 25.2 % n/a % 67.0 % 36.7 % 24.0 %
EBIT 248 0 119 888 5,046
Percent 19.8 % n/a % 10.0 % 25.7 % 14.7 %
Balance Sheet          
Total Assets 2,806 150,778 7,943 7,016 44,726
Total Liabilities 1,626 139,382 2,451 3,058 35,531
Shareholders Equity 1,180 11,396 5,492 3,958 9,195.233

Comments

No comments yet. Login to comment.