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  

What's this?
Dollar35Point00
Implied share price

Buy Undervalued by 627.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
TRE
Sino-Forest Corporation
WY
Weyerhaeuser Company
Change
RYN
Rayonier Inc.
Change
WFT
West Fraser Timber Co. Ltd.
Change
LPX
Louisiana-Pacific Corporation
Change
16.04 3.0 17.3 14.53 12.67 15.99
All amounts in millions
from last financial year
         
Implied Share Price $35.00 $28.98 $65.22 $99.81 $19.14
Market Cap 1,199 17,383 7,347 3,136 2,657
Net Debt 527 3,398 989 198 319
Enterprise Value (EV) 1,710 20,781 8,179 3,535 2,977
Revenue 1,923 7,059 1,571 3,000 1,715
EBITDA 569 1,201 563 279 186
Percent 29.6 % 17.0 % 35.8 % 9.3 % 10.9 %
EBIT 569 745 414 127 112
Percent 29.6 % 10.6 % 26.4 % 4.2 % 6.5 %
Balance Sheet          
Total Assets 5,796 12,592 3,122 2,618 2,331
Total Liabilities 2,875 8,522 1,684 1,126 1,297
Shareholders Equity 2,921 4,070 1,438 1,492 1,033.8

Comments

No comments yet. Login to comment.