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)
Pound8Point19
Implied share price

Buy Undervalued by 200.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
MGCR
Morgan Crucible Company plc
PCP
Precision Castparts Corp.
Change
TS
Tenaris S.A. (ADR)
Change
PCL
Plum Creek Timber Co. Inc.
Change
VMI
Valmont Industries, Inc.
Change
16.37 6.3 14.97 16.49 25.8 8.19
All amounts in millions
from last financial year
         
Implied Share Price £8.19 $242.64 $40.33 $24.17 $282.90
Market Cap 777 32,183 24,282 7,699 3,750
Net Debt 192 3,527 252 2,594 72
Enterprise Value (EV) 960 35,710 48,217 10,293 3,823
Revenue 1,007 8,377 10,834 1,339 3,029
EBITDA 152 2,384 2,924 399 466
Percent 15.1 % 28.5 % 27.0 % 29.8 % 15.4 %
EBIT 114 2,171 2,356 285 382
Percent 11.3 % 25.9 % 21.8 % 21.3 % 12.6 %
Balance Sheet          
Total Assets 968 16,896 15,963 4,384 2,568
Total Liabilities 734 7,112 4,575 3,161 1,218
Shareholders Equity 234 9,783 11,388 1,223 1,349.912

Comments

No comments yet. Login to comment.