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  

What's this?
Dollar70Point78
Implied share price

Buy Undervalued by 274.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
WLT
Walter Energy, Inc.
CNA
Coal & Allied Industries Limited
Change
YZC
Yanzhou Coal Mining Co. (ADR)
Change
CNX
CONSOL Energy Inc.
Change
MEE
Massey Energy Company
Change
16.14 8.35 17.38 8.39 8.36 33.74
All amounts in millions
from last financial year
         
Implied Share Price $70.78 $115.78 $25.14 $80.49 $26.17
Market Cap 1,181 10,780 8,956 7,967 6,710
Net Debt 2,299 -147 25,491 3,229 989
Enterprise Value (EV) 3,479 10,633 77,528 11,196 7,705
Revenue 2,399 2,584 58,146 5,430 3,038
EBITDA 416 611 9,238 1,340 228
Percent 17.4 % 23.7 % 15.9 % 24.7 % 7.5 %
EBIT 100 493 5,241 717 -93
Percent 4.2 % 19.1 % 9.0 % 13.2 % -3.1 %
Balance Sheet          
Total Assets 5,768 2,268 122,702 12,670 4,610
Total Liabilities 4,757 752 76,875 8,717 2,830
Shareholders Equity 1,010 1,516 45,826 3,953 1,780.462

Price history

Comments

No comments yet. Login to comment.