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)
Dollar1Point13
Implied share price

Sell Overvalued by 19.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
NZX
New Zealand Exchange Limited
NYX
NYSE Euronext
Change
ASX
ASX Ltd.
Change
LSE
London Stock Exchange Group Plc
Change
X
TSX Group, Inc.
Change
10.08 12.59 11.97 5.56 9.16 16.25
All amounts in millions
from last financial year
         
Implied Share Price $1.13 $32.90 $56.10 £15.80 $32.15
Market Cap 360 9,887 6,965 3,841 2,655
Net Debt -6 2,129 -3,446 543 -240
Enterprise Value (EV) 353 12,016 3,519 4,384 2,414
Revenue 55 3,749 783 814 294
EBITDA 28 1,004 632 478 148
Percent 50.2 % 26.8 % 80.7 % 58.8 % 50.5 %
EBIT 15 743 605 383 115
Percent 27.3 % 19.8 % 77.2 % 47.1 % 39.2 %
Balance Sheet          
Total Assets 100 12,556 6,527 102,430 14,042
Total Liabilities 50 6,211 3,532 101,053 11,226
Shareholders Equity 50 6,345 2,995 1,376 2,816.5

Comments

No comments yet. Login to comment.