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)
Dollar25Point59
Implied share price

Buy Undervalued by 27.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
LEG
Leggett & Platt, Inc.
WES
Wesfarmers Limited
Change
MAS
Masco Corporation
Change
REH
Reece Australia Limited
Change
TPX
Tempur-Pedic International Inc.
Change
11.43 9.29 11.36 11.25 11.72 12.78
All amounts in millions
from last financial year
         
Implied Share Price $25.59 $32.95 $11.30 $23.08 $24.83
Market Cap 2,941 37,859 3,947 2,355 1,969
Net Debt 564 2,648 2,555 -113 283
Enterprise Value (EV) 3,506 40,507 6,502 2,241 2,253
Revenue 3,055 51,827 7,792 1,508 831
EBITDA 377 3,567 578 191 176
Percent 12.3 % 6.9 % 7.4 % 12.7 % 21.2 %
EBIT 247 2,746 324 163 144
Percent 8.1 % 5.3 % 4.2 % 10.8 % 17.4 %
Balance Sheet          
Total Assets 3,061 39,236 9,175 887 643
Total Liabilities 1,507 14,542 6,546 292 471
Shareholders Equity 1,554 24,694 2,629 594 172.293

Price history

Comments

No comments yet. Login to comment.