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)
Dollar20Point27
Implied share price

Buy Undervalued by 14.9%

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
XPO
Express-1 Expedited Solutions Inc.
Change
QUB
Qube Logistics Holdings Ltd
Change
13.13 11.62 9.54 8.63 26.91 14.2
All amounts in millions
from last financial year
         
Implied Share Price $20.27 $114.12 $103.65 $0.00 $2.10
Market Cap 1,776 9,079 5,604 3,932 3,298
Net Debt 265 992 122 5,118 52
Enterprise Value (EV) 2,021 10,072 5,727 9,050 3,005
Revenue 2,284 6,187 2,972 7,623 1,264
EBITDA 173 1,055 663 336 211
Percent 7.6 % 17.1 % 22.3 % 4.4 % 16.7 %
EBIT 134 715 498 -28 110
Percent 5.9 % 11.6 % 16.8 % -0.4 % 8.7 %
Balance Sheet          
Total Assets 1,278 3,629 2,466 12,643 2,891
Total Liabilities 694 2,329 781 9,926 952
Shareholders Equity 583 1,300 1,684 2,717 1,939.1

Comments

No comments yet. Login to comment.