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)
Dollar109Point10
Implied share price

Buy Undervalued by 136.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
SEE
Sealed Air Corp.
BXB
Brambles Limited
Change
AMC
Amcor Limited
Change
BLL
Ball Corporation
Change
CCL.B
CCL Industries Inc.
Change
24.32 12.58 13.53 45.95 17.14 15.47
All amounts in millions
from last financial year
         
Implied Share Price $109.10 $22.57 $6.46 $123.80 $404.46
Market Cap 9,079 18,763 17,534 13,779 8,804
Net Debt 4,196 2,621 3,817 4,827 600
Enterprise Value (EV) 13,276 21,384 21,315 18,606 9,410
Revenue 7,031 5,535 9,421 7,997 3,039
EBITDA 1,055 1,580 463 1,085 608
Percent 15.0 % 28.5 % 4.9 % 13.6 % 20.0 %
EBIT 841 1,031 73 799 444
Percent 12.0 % 18.6 % 0.8 % 10.0 % 14.6 %
Balance Sheet          
Total Assets 7,390 7,896 8,682 9,697 3,582
Total Liabilities 6,862 4,941 7,898 8,446 1,960
Shareholders Equity 527 2,955 783 1,251 1,621.878

Price history

Comments

No comments yet. Login to comment.