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)
Dollar17Point21
Implied share price

Buy Undervalued by 11.2%

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
SWFT
Swift Transportation Company
Change
LSTR
Landstar System, Inc.
Change
12.91 11.75 12.57 14.6 9.14 15.21
All amounts in millions
from last financial year
         
Implied Share Price $17.21 $85.50 $67.90 $43.74 $60.88
Market Cap 1,540 9,735 6,637 4,020 3,192
Net Debt 208 702 161 1,253 -85
Enterprise Value (EV) 1,740 10,438 6,798 5,274 3,106
Revenue 1,923 5,584 2,337 4,118 2,666
EBITDA 148 830 465 577 204
Percent 7.7 % 14.9 % 19.9 % 14.0 % 7.7 %
EBIT 116 576 338 334 176
Percent 6.0 % 10.3 % 14.5 % 8.1 % 6.6 %
Balance Sheet          
Total Assets 975 2,819 1,932 2,809 970
Total Liabilities 533 1,806 700 2,525 516
Shareholders Equity 442 1,012 1,232 283 454.481

Comments

No comments yet. Login to comment.