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)
Dollar0Point75
Implied share price

Buy Undervalued by 127.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
PGW
PGG Wrightson Limited
MHK
Mohawk Industries, Inc.
Change
IFSIA
Interface, Inc.
Change
UFI
Unifi, Inc.
Change
CFI
Culp, Inc.
Change
11.99 6.53 12.0 11.86 13.51 9.62
All amounts in millions
from last financial year
         
Implied Share Price $0.75 $114.12 $17.36 $16.27 $21.17
Market Cap 249 8,281 1,134 372 211
Net Debt 125 930 192 108 -20
Enterprise Value (EV) 374 8,831 1,324 480 190
Revenue 1,336 5,787 932 705 254
EBITDA 57 735 111 35 19
Percent 4.3 % 12.7 % 12.0 % 5.0 % 7.8 %
EBIT 46 398 85 9 14
Percent 3.5 % 6.9 % 9.2 % 1.3 % 5.8 %
Balance Sheet          
Total Assets 980 6,303 789 482 144
Total Liabilities 405 2,584 493 192 55
Shareholders Equity 575 3,719 295 289 89.0

Comments

No comments yet. Login to comment.