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)
Dollar12Point42
Implied share price

Sell Overvalued by 5.2%

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
GEI
Gibson Energy Inc.
Change
SWFT
Swift Transportation Company
Change
10.67 11.16 11.67 10.78 10.36 8.31
All amounts in millions
from last financial year
         
Implied Share Price $12.42 $69.71 $55.87 $30.38 $34.81
Market Cap 1,297 8,984 4,864 3,597 3,546
Net Debt 237 702 161 659 1,253
Enterprise Value (EV) 1,534 9,687 5,026 4,257 4,793
Revenue 1,884 5,584 2,337 6,940 4,118
EBITDA 137 830 466 411 577
Percent 7.3 % 14.9 % 19.9 % 5.9 % 14.0 %
EBIT 107 576 338 227 334
Percent 5.7 % 10.3 % 14.5 % 3.3 % 8.1 %
Balance Sheet          
Total Assets 942 2,819 1,932 3,049 2,809
Total Liabilities 553 1,806 700 1,680 2,525
Shareholders Equity 389 1,012 1,232 1,368 283.485

Comments

No comments yet. Login to comment.