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)
Dollar14Point07
Implied share price

Sell Overvalued 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
LSTR
Landstar System, Inc.
Change
9.55 10.65 9.29 7.58 12.87 10.43
All amounts in millions
from last financial year
         
Implied Share Price $14.07 $80.63 $74.47 $1.51 $61.17
Market Cap 1,611 8,815 4,910 2,841 2,828
Net Debt 265 992 122 513 -3
Enterprise Value (EV) 1,858 9,807 5,032 3,336 2,825
Revenue 2,284 6,187 2,972 1,393 3,322
EBITDA 174 1,055 663 259 270
Percent 7.6 % 17.1 % 22.3 % 18.6 % 8.2 %
EBIT 135 715 498 155 241
Percent 5.9 % 11.6 % 16.8 % 11.2 % 7.3 %
Balance Sheet          
Total Assets 1,278 3,629 2,466 2,302 998
Total Liabilities 694 2,329 781 904 531
Shareholders Equity 583 1,300 1,684 1,397 466.237

Comments

No comments yet. Login to comment.