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)
Dollar2Point14
Implied share price

Buy Undervalued by 94.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
TPI
Transpacific Industries Group Ltd.
RSG
Republic Services, Inc.
Change
WMI
Waste Management, Inc.
Change
WCN
Waste Connections, Inc.
Change
VE
Veolia Environnement (ADR)
Change
13.32 7.38 9.92 7.43 31.02 7.12
All amounts in millions
from last financial year
         
Implied Share Price $2.14 $76.41 $75.91 $27.35 $54.95
Market Cap 1,745 17,598 15,803 13,102 12,722
Net Debt 311 7,500 8,368 1,511 7,786
Enterprise Value (EV) 2,056 25,098 24,171 14,688 20,299
Revenue 1,455 9,115 12,515 1,925 24,964
EBITDA 278 2,529 3,251 473 2,851
Percent 19.2 % 27.7 % 26.0 % 24.6 % 11.4 %
EBIT 117 1,558 2,057 215 1,469
Percent 8.1 % 17.1 % 16.4 % 11.2 % 5.9 %
Balance Sheet          
Total Assets 2,909 20,535 21,476 3,241 35,888
Total Liabilities 1,134 12,761 15,216 2,112 27,550
Shareholders Equity 1,774 7,774 6,260 1,128 8,338.3

Comments

No comments yet. Login to comment.