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?
Pound0Point00
Implied share price

Sell Overvalued by 102.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
RCP
RIT Capital Partners plc
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
IEP
Icahn Enterprises, L.P.
Change
12.41 261.55 17.82 10.48 7.16
All amounts in millions
from last financial year
         
Implied Share Price £0.00 0 $31.42 $30.03 $176.13
Market Cap 1,970 14,988 13,442 12,098 9,414
Net Debt 148 51,729 1,005 1,222 4,058
Enterprise Value (EV) 2,118 66,708 14,338 13,319 13,472
Revenue 44 0 1,200 3,460 15,654
EBITDA 8 0 804 1,271 1,882
Percent 18.2 % n/a % 67.0 % 36.7 % 12.0 %
EBIT 7 0 119 888 1,335
Percent 17.7 % n/a % 10.0 % 25.7 % 8.5 %
Balance Sheet          
Total Assets 2,209 150,778 7,943 7,016 24,556
Total Liabilities 289 139,382 2,451 3,058 19,887
Shareholders Equity 1,920 11,396 5,492 3,958 4,669.0

Comments

No comments yet. Login to comment.