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)
Dollar0Point00
Implied share price

Sell Overvalued by 105.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
MAP
Macquarie Airports
KSU
Kansas City Southern
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
EXPD
Expeditors International of Washington
Change
AIA
Auckland International Airport Limited
Change
14.23 32.64 15.92 13.34 11.65 16.18
All amounts in millions
from last financial year
         
Implied Share Price $0.00 $98.64 $63.09 $45.44 $2.63
Market Cap 6,849 12,340 9,490 7,913 4,093
Net Debt 5,984 1,535 111 -1,260 1,065
Enterprise Value (EV) 12,833 13,875 9,602 6,647 5,165
Revenue 1,048 2,238 11,359 5,980 426
EBITDA 393 871 719 570 319
Percent 37.5 % 38.9 % 6.3 % 9.5 % 74.8 %
EBIT 93 672 675 530 254
Percent 8.9 % 30.1 % 5.9 % 8.9 % 59.7 %
Balance Sheet          
Total Assets 10,971 6,395 2,804 2,954 3,875
Total Liabilities 8,923 3,299 1,299 926 1,402
Shareholders Equity 2,048 3,096 1,504 2,027 2,472.767

Comments

No comments yet. Login to comment.