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)
Pound0Point83
Implied share price

Sell Overvalued by 76.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
PSN
Persimmon plc
FLR
Fluor Corporation (NEW)
Change
LEI
Leighton Holdings Limited
Change
SNC
SNC-Lavalin Group Inc.
Change
TCL
Transurban Group
Change
8.96 22.8 5.07 7.76 11.48 13.23
All amounts in millions
from last financial year
         
Implied Share Price £0.83 $77.46 $34.39 $34.39 $2.11
Market Cap 1,072 8,777 8,769 7,046 6,268
Net Debt 280 -2,163 802 1,379 3,987
Enterprise Value (EV) 1,352 6,614 9,572 8,425 10,256
Revenue 1,420 21,990 13,275 6,101 1,129
EBITDA 59 1,304 1,233 733 774
Percent 4.2 % 5.9 % 9.3 % 12.0 % 68.6 %
EBIT 52 1,122 591 605 434
Percent 3.7 % 5.1 % 4.5 % 9.9 % 38.4 %
Balance Sheet          
Total Assets 2,795 7,178 7,692 7,206 10,264
Total Liabilities 1,172 3,872 5,353 5,771 6,752
Shareholders Equity 1,623 3,305 2,339 1,434 3,512.552

Comments

No comments yet. Login to comment.