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)
Dollar27Point43
Implied share price

Buy Undervalued by 92.8%

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
LSTR
Landstar System, Inc.
Change
18.34 10.24 10.59 9.82 58.55 11.33
All amounts in millions
from last financial year
         
Implied Share Price $27.43 $137.75 $124.95 $11.57 $107.30
Market Cap 1,416 8,855 5,649 3,410 2,910
Net Debt 244 927 120 -50 -55
Enterprise Value (EV) 1,653 9,806 5,770 3,360 2,855
Revenue 2,053 6,165 2,787 2,356 3,186
EBITDA 161 926 587 57 251
Percent 7.9 % 15.0 % 21.1 % 2.4 % 7.9 %
EBIT 127 631 441 -40 224
Percent 6.2 % 10.2 % 15.8 % -1.7 % 7.0 %
Balance Sheet          
Total Assets 1,124 3,397 2,236 2,761 1,044
Total Liabilities 615 2,192 742 1,106 555
Shareholders Equity 508 1,204 1,494 1,655 488.261

Comments

No comments yet. Login to comment.