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?
Dollar18Point05
Implied share price

Sell Overvalued by 57.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
WOR
Worthington Industries, Inc.
PKX
POSCO (ADR)
Change
MT
ArcelorMittal (ADR)
Change
NUE
Nucor Corporation
Change
STLD
Steel Dynamics, Inc.
Change
6.83 13.27 2.89 -47.1 9.39 12.19
All amounts in millions
from last financial year
         
Implied Share Price $18.05 $282808.39 $0.00 $31.53 $10.56
Market Cap 2,683 17,787 17,385 14,698 6,057
Net Debt 499 16,575,547 15,784 2,411 1,867
Enterprise Value (EV) 3,182 16,579,621 28,069 17,110 7,925
Revenue 2,819 58,192,344 63,578 16,439 7,594
EBITDA 239 5,738,898 -596 1,822 650
Percent 8.5 % 9.9 % -0.9 % 11.1 % 8.6 %
EBIT 155 2,410,042 -3,897 1,122 355
Percent 5.5 % 4.1 % -6.1 % 6.8 % 4.7 %
Balance Sheet          
Total Assets 2,063 80,408,759 76,846 14,226 6,202
Total Liabilities 1,270 39,173,409 51,574 6,810 3,522
Shareholders Equity 793 41,235,349 25,272 7,416 2,679.727

Price history

Comments

No comments yet. Login to comment.