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)
Dollar25Point89
Implied share price

Buy Undervalued by 66.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
MFT
Mainfreight Limited
JBHT
J.B. Hunt Transport Services, Inc.
Change
ODFL
Old Dominion Freight Line
Change
SWFT
Swift Transportation Company
Change
XPO
Express-1 Expedited Solutions Inc.
Change
18.71 11.81 11.67 11.47 8.23 62.14
All amounts in millions
from last financial year
         
Implied Share Price $25.89 $140.78 $126.61 $69.46 $14.17
Market Cap 1,549 9,879 6,622 3,766 3,616
Net Debt 208 927 120 1,031 -50
Enterprise Value (EV) 1,749 10,806 6,743 4,797 3,566
Revenue 1,923 6,165 2,787 4,298 2,356
EBITDA 148 926 587 582 57
Percent 7.7 % 15.0 % 21.1 % 13.6 % 2.4 %
EBIT 116 631 441 344 -40
Percent 6.0 % 10.2 % 15.8 % 8.0 % -1.7 %
Balance Sheet          
Total Assets 975 3,397 2,236 2,937 2,761
Total Liabilities 533 2,192 742 2,467 1,106
Shareholders Equity 442 1,204 1,494 470 1,655.1

Comments

No comments yet. Login to comment.