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)
Dollar0Point93
Implied share price

Buy Undervalued by 126.8%

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
11.59 6.01 11.83 10.87 8.28 8.75
All amounts in millions
from last financial year
         
Implied Share Price $0.93 $154.01 $16.78 $32.34 $30.01
Market Cap 301 11,670 1,023 386 289
Net Debt 115 2,171 208 92 -37
Enterprise Value (EV) 425 13,841 1,232 478 251
Revenue 1,202 7,803 1,003 687 310
EBITDA 70 1,169 113 57 28
Percent 5.9 % 15.0 % 11.3 % 8.4 % 9.3 %
EBIT 61 824 82 39 22
Percent 5.1 % 10.6 % 8.2 % 5.8 % 7.3 %
Balance Sheet          
Total Assets 652 8,285 774 476 171
Total Liabilities 388 3,867 468 178 51
Shareholders Equity 264 4,418 306 297 119.427

Comments

No comments yet. Login to comment.