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)
Dollar17Point87
Implied share price

Buy Undervalued by 9.0%

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
12.53 11.62 9.79 8.59 25.05 14.41
All amounts in millions
from last financial year
         
Implied Share Price $17.87 $108.55 $97.09 $0.00 $2.11
Market Cap 1,632 9,346 5,532 3,307 3,246
Net Debt 244 999 122 5,118 513
Enterprise Value (EV) 1,876 10,336 5,697 8,422 3,737
Revenue 2,053 6,187 2,972 7,623 1,393
EBITDA 161 1,055 663 336 259
Percent 7.9 % 17.1 % 22.3 % 4.4 % 18.6 %
EBIT 127 715 498 -28 155
Percent 6.2 % 11.6 % 16.8 % -0.4 % 11.2 %
Balance Sheet          
Total Assets 1,124 3,636 2,466 12,643 2,302
Total Liabilities 615 2,336 781 9,926 904
Shareholders Equity 508 1,300 1,684 2,717 1,397.537

Comments

No comments yet. Login to comment.