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)
Dollar1Point08
Implied share price

Buy Undervalued by 129.8%

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
14.11 6.91 13.95 16.27 13.18 12.1
All amounts in millions
from last financial year
         
Implied Share Price $1.08 $196.09 $21.05 $35.54 $36.26
Market Cap 354 14,146 1,635 599 385
Net Debt 89 2,171 208 81 -37
Enterprise Value (EV) 444 16,318 1,843 680 347
Revenue 1,219 7,803 1,003 687 310
EBITDA 64 1,169 113 51 28
Percent 5.3 % 15.0 % 11.3 % 7.5 % 9.3 %
EBIT 53 824 82 33 22
Percent 4.4 % 10.6 % 8.2 % 4.9 % 7.3 %
Balance Sheet          
Total Assets 634 8,285 774 469 171
Total Liabilities 366 3,867 468 184 51
Shareholders Equity 267 4,418 306 285 119.427

Comments

No comments yet. Login to comment.