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)
Dollar49Point02
Implied share price

Buy Undervalued by 47.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
PTV
Pactiv Corporation
BXB
Brambles Limited
Change
AMC
Amcor Limited
Change
BLL
Ball Corporation
Change
MWV
MeadWestvaco Corp.
Change
10.18 7.42 10.83 10.82 8.0 9.76
All amounts in millions
from last financial year
         
Implied Share Price $49.02 $8.46 $8.86 $60.75 $37.31
Market Cap 4,422 14,187 11,584 6,436 6,266
Net Debt 1,229 2,689 3,544 3,131 1,500
Enterprise Value (EV) 5,651 16,871 15,127 9,567 7,765
Revenue 3,360 5,767 12,192 8,735 5,459
EBITDA 762 1,557 1,398 1,195 796
Percent 22.7 % 27.0 % 11.5 % 13.7 % 14.6 %
EBIT 579 1,005 902 912 467
Percent 17.2 % 17.4 % 7.4 % 10.4 % 8.6 %
Balance Sheet          
Total Assets 3,574 7,545 11,334 7,507 8,908
Total Liabilities 2,589 4,805 8,043 6,392 5,548
Shareholders Equity 985 2,740 3,291 1,114 3,360.0

Price history

Comments

No comments yet. Login to comment.