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)
Dollar1Point04
Implied share price

Buy Undervalued by 160.0%

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
12.75 5.91 13.22 7.61 9.47
All amounts in millions
from last financial year
         
Implied Share Price $1.04 $177.43 $26.02 $36.11 0
Market Cap 301 13,742 960 454 337
Net Debt 115 3,110 137 92 -42
Enterprise Value (EV) 417 16,852 1,098 546 294
Revenue 1,202 8,071 1,001 687 312
EBITDA 70 1,274 144 57 0
Percent 5.9 % 15.8 % 14.4 % 8.4 % n/a %
EBIT 61 912 113 39 0
Percent 5.1 % 11.3 % 11.3 % 5.8 % n/a %
Balance Sheet          
Total Assets 652 9,934 756 476 175
Total Liabilities 388 5,080 414 178 46
Shareholders Equity 264 4,854 342 297 128.812

Comments

No comments yet. Login to comment.