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)
Dollar1Point18
Implied share price

Buy Undervalued by 126.9%

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
14.19 7.19 14.83 8.65 9.56 8.91
All amounts in millions
from last financial year
         
Implied Share Price $1.18 $201.93 $29.48 $41.53 $44.12
Market Cap 392 15,800 1,111 464 355
Net Debt 115 3,110 137 106 -42
Enterprise Value (EV) 508 18,910 1,249 571 313
Revenue 1,202 8,071 1,001 643 312
EBITDA 70 1,274 144 59 35
Percent 5.9 % 15.8 % 14.4 % 9.3 % 11.2 %
EBIT 61 912 113 42 28
Percent 5.1 % 11.3 % 11.3 % 6.6 % 9.1 %
Balance Sheet          
Total Assets 652 9,934 756 526 175
Total Liabilities 388 5,080 414 201 46
Shareholders Equity 264 4,854 342 325 128.812

Comments

No comments yet. Login to comment.