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)
Dollar1Point11
Implied share price

Sell Overvalued by 20.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
NZX
New Zealand Exchange Limited
NYX
NYSE Euronext
Change
ASX
ASX Ltd.
Change
X
TSX Group, Inc.
Change
LSE
London Stock Exchange Group Plc
Change
6.79 8.84 9.25 2.79 7.67 -191.76
All amounts in millions
from last financial year
         
Implied Share Price $1.11 $19.04 $43.36 $25.50 £302.58
Market Cap 172 7,592 5,136 2,173 1,851
Net Debt -16 2,292 -3,466 246 -79,285
Enterprise Value (EV) 155 9,884 1,669 2,420 -77,434
Revenue 42 4,687 734 556 628
EBITDA 17 1,069 597 315 403
Percent 41.0 % 22.8 % 81.3 % 56.7 % 64.3 %
EBIT 14 803 574 283 278
Percent 34.2 % 17.1 % 78.1 % 50.9 % 44.4 %
Balance Sheet          
Total Assets 129 14,382 6,620 3,524 86,197
Total Liabilities 35 7,511 3,699 2,753 85,269
Shareholders Equity 93 6,871 2,921 770 927.9

Comments

No comments yet. Login to comment.