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)
Dollar0Point59
Implied share price

Buy Undervalued by 47.5%

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
12.4 9.11 12.52 12.92 10.31 7.86
All amounts in millions
from last financial year
         
Implied Share Price $0.59 $134.40 $18.09 $26.74 $28.52
Market Cap 301 9,909 1,262 408 229
Net Debt 103 2,223 200 86 -21
Enterprise Value (EV) 405 12,117 1,464 495 207
Revenue 1,131 7,348 959 713 268
EBITDA 44 967 113 48 26
Percent 3.9 % 13.2 % 11.8 % 6.7 % 9.8 %
EBIT 36 658 88 23 21
Percent 3.3 % 9.0 % 9.2 % 3.3 % 7.8 %
Balance Sheet          
Total Assets 619 8,494 818 455 144
Total Liabilities 367 4,033 477 170 49
Shareholders Equity 252 4,461 340 284 95.583

Comments

No comments yet. Login to comment.