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  

What's this?
Dollar0Point07
Implied share price

Sell Overvalued by 99.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
TWH
Tri-White Corporation
UNP
Union Pacific Corporation
Change
CNR
Canadian National Railway Company
Change
CNI
Canadian National Railway (USA)
Change
BNI
Burlington Northern Santa Fe Corporation
Change
10.16 15.55 9.63 11.22 10.88 8.98
All amounts in millions
from last financial year
         
Implied Share Price $0.07 $168.05 $94.47 $94.29 $116.77
Market Cap 191 73,965 44,910 43,320 34,196
Net Debt 355 7,934 6,745 6,745 9,066
Enterprise Value (EV) 546 81,899 51,691 50,157 43,262
Revenue 205 20,926 9,920 9,920 14,016
EBITDA 35 8,505 4,609 4,609 4,816
Percent 17.1 % 40.6 % 46.5 % 46.5 % 34.4 %
EBIT 35 6,745 3,685 3,685 3,279
Percent 17.1 % 32.2 % 37.1 % 37.1 % 23.4 %
Balance Sheet          
Total Assets 653 47,153 26,659 26,659 38,675
Total Liabilities 472 27,276 15,641 15,641 25,877
Shareholders Equity 180 19,877 11,018 11,018 12,798.0

Comments

No comments yet. Login to comment.