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)
Dollar15Point13
Implied share price

Within margin of safety Overvalued by 4.7%

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
GEI
Gibson Energy Inc.
Change
11.52 12.02 11.51 14.2 9.16 9.0
All amounts in millions
from last financial year
         
Implied Share Price $15.13 $83.08 $60.37 $38.07 $32.75
Market Cap 1,598 9,726 6,449 4,034 3,040
Net Debt 208 927 161 1,253 659
Enterprise Value (EV) 1,781 10,660 6,611 5,288 3,700
Revenue 1,923 6,165 2,337 4,118 6,940
EBITDA 148 926 465 577 411
Percent 7.7 % 15.0 % 19.9 % 14.0 % 5.9 %
EBIT 116 631 338 334 227
Percent 6.0 % 10.2 % 14.5 % 8.1 % 3.3 %
Balance Sheet          
Total Assets 975 3,397 1,932 2,809 3,049
Total Liabilities 533 2,192 700 2,525 1,680
Shareholders Equity 442 1,204 1,232 283 1,368.634

Comments

No comments yet. Login to comment.