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)
Dollar14Point58
Implied share price

Within margin of safety Overvalued by 4.6%

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
GEI
Gibson Energy Inc.
Change
11.16 11.62 12.5 10.88 7.99 10.86
All amounts in millions
from last financial year
         
Implied Share Price $14.58 $80.68 $74.90 $38.48 $29.94
Market Cap 1,521 10,640 6,272 3,632 3,612
Net Debt 208 927 120 1,031 1,032
Enterprise Value (EV) 1,721 11,571 6,393 4,655 4,645
Revenue 1,923 6,165 2,787 4,298 8,573
EBITDA 148 926 587 582 427
Percent 7.7 % 15.0 % 21.1 % 13.6 % 5.0 %
EBIT 116 631 441 344 217
Percent 6.0 % 10.2 % 15.8 % 8.0 % 2.5 %
Balance Sheet          
Total Assets 975 3,397 2,236 2,937 3,573
Total Liabilities 533 2,192 742 2,467 2,145
Shareholders Equity 442 1,204 1,494 470 1,427.18

Comments

No comments yet. Login to comment.