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)
Dollar11Point11
Implied share price

Sell Overvalued by 25.9%

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
CNW
Con-way Inc.
Change
LSTR
Landstar System, Inc.
Change
8.37 10.77 9.1 7.85 5.92 9.5
All amounts in millions
from last financial year
         
Implied Share Price $11.11 $68.32 $63.90 $69.39 $53.49
Market Cap 1,494 8,608 5,064 2,731 2,623
Net Debt 244 999 122 305 -3
Enterprise Value (EV) 1,738 9,608 5,210 3,026 2,573
Revenue 2,053 6,187 2,972 5,806 3,322
EBITDA 161 1,055 663 511 270
Percent 7.9 % 17.1 % 22.3 % 8.8 % 8.2 %
EBIT 127 715 498 268 241
Percent 6.2 % 11.6 % 16.8 % 4.6 % 7.3 %
Balance Sheet          
Total Assets 1,124 3,636 2,466 3,335 998
Total Liabilities 615 2,336 781 2,139 531
Shareholders Equity 508 1,300 1,684 1,195 466.237

Comments

No comments yet. Login to comment.