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)
Dollar1Point02
Implied share price

Buy Undervalued by 126.7%

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
13.33 6.67 13.73 11.33 11.27 8.77
All amounts in millions
from last financial year
         
Implied Share Price $1.02 $146.51 $19.78 $33.40 $30.59
Market Cap 335 11,059 1,083 500 256
Net Debt 89 2,223 200 80 -30
Enterprise Value (EV) 428 13,283 1,284 581 225
Revenue 1,219 7,348 959 687 287
EBITDA 64 967 113 51 25
Percent 5.3 % 13.2 % 11.8 % 7.5 % 9.0 %
EBIT 53 658 88 33 20
Percent 4.4 % 9.0 % 9.2 % 4.9 % 7.1 %
Balance Sheet          
Total Assets 634 8,494 796 469 160
Total Liabilities 366 4,033 455 184 49
Shareholders Equity 267 4,461 340 285 111.744

Comments

No comments yet. Login to comment.