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)
Dollar19Point34
Implied share price

Buy Undervalued by 12.1%

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
QUB
Qube Logistics Holdings Ltd
Change
XPO
Express-1 Expedited Solutions Inc.
Change
12.59 11.4 9.82 8.96 14.72 24.88
All amounts in millions
from last financial year
         
Implied Share Price $19.34 $109.16 $98.44 $2.12 $0.00
Market Cap 1,737 9,369 5,811 3,324 3,258
Net Debt 265 992 122 513 5,118
Enterprise Value (EV) 1,982 10,361 5,948 3,815 8,368
Revenue 2,284 6,187 2,972 1,393 7,623
EBITDA 173 1,055 663 259 336
Percent 7.6 % 17.1 % 22.3 % 18.6 % 4.4 %
EBIT 134 715 498 155 -28
Percent 5.9 % 11.6 % 16.8 % 11.2 % -0.4 %
Balance Sheet          
Total Assets 1,278 3,629 2,466 2,302 12,643
Total Liabilities 694 2,329 781 904 9,926
Shareholders Equity 583 1,300 1,684 1,397 2,717.1

Comments

No comments yet. Login to comment.