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)
Dollar1Point00
Implied share price

Buy Undervalued by 104.1%

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
13.11 7.14 13.05 13.63 14.25 11.11
All amounts in millions
from last financial year
         
Implied Share Price $1.00 $180.17 $19.37 $32.76 $30.11
Market Cap 369 13,101 1,345 654 316
Net Debt 89 2,171 208 80 -30
Enterprise Value (EV) 459 15,273 1,544 735 285
Revenue 1,219 7,803 1,003 687 287
EBITDA 64 1,169 113 51 25
Percent 5.3 % 15.0 % 11.3 % 7.5 % 9.0 %
EBIT 53 824 82 33 20
Percent 4.4 % 10.6 % 8.2 % 4.9 % 7.1 %
Balance Sheet          
Total Assets 634 8,285 774 469 160
Total Liabilities 366 3,867 468 184 49
Shareholders Equity 267 4,418 306 285 111.744

Comments

No comments yet. Login to comment.