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?
Dollar23Point72
Implied share price

Buy Undervalued by 46.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
UTIW
UTi Worldwide Inc.
KSU
Kansas City Southern
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
EXPD
Expeditors International of Washington
Change
MAP
Macquarie Airports
Change
17.72 12.44 16.26 13.34 11.74 33.07
All amounts in millions
from last financial year
         
Implied Share Price $23.72 $126.30 $78.74 $55.09 $0.53
Market Cap 1,717 12,637 9,490 7,968 7,016
Net Debt 138 1,535 111 -1,260 5,984
Enterprise Value (EV) 1,824 14,169 9,602 6,702 13,001
Revenue 4,607 2,238 11,359 5,980 1,048
EBITDA 146 871 719 570 393
Percent 3.2 % 38.9 % 6.3 % 9.5 % 37.5 %
EBIT 85 672 675 530 93
Percent 1.9 % 30.1 % 5.9 % 8.9 % 8.9 %
Balance Sheet          
Total Assets 2,074 6,395 2,804 2,954 10,971
Total Liabilities 1,264 3,299 1,299 926 8,923
Shareholders Equity 809 3,096 1,504 2,027 2,048.7

Comments

No comments yet. Login to comment.