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)
Dollar5Point26
Implied share price

Buy Undervalued by 62.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
NPX
Nuplex Industries Limited
DD
E.I. du Pont de Nemours & Company
Change
DOW
The Dow Chemical Company
Change
ROH
Rohm and Haas Company
Change
EMN
Eastman Chemical Company
Change
9.87 6.72 9.27 8.6 13.45 12.43
All amounts in millions
from last financial year
         
Implied Share Price $5.26 $60.04 $42.32 $53.80 $52.16
Market Cap 639 51,481 42,456 15,414 11,360
Net Debt 220 7,333 16,669 3,021 4,534
Enterprise Value (EV) 860 58,932 59,265 18,435 15,890
Revenue 1,615 35,310 56,786 9,575 8,102
EBITDA 127 6,358 6,895 1,371 1,278
Percent 7.9 % 18.0 % 12.1 % 14.3 % 15.8 %
EBIT 100 4,645 4,197 841 876
Percent 6.2 % 13.2 % 7.4 % 8.8 % 10.8 %
Balance Sheet          
Total Assets 1,223 49,736 69,605 9,909 11,619
Total Liabilities 666 39,648 48,728 6,933 8,676
Shareholders Equity 556 10,088 20,877 2,976 2,943.0

Comments

No comments yet. Login to comment.