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)
Dollar93Point20
Implied share price

Sell Overvalued by 15.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
UPS
United Parcel Service, Inc.
FDX
FedEx Corporation
Change
FRE
Freightways Ltd
Change
ATSG
Air Transport Services Group Inc.
Change
CJT.UN
Cargojet Income Fund
Change
9.37 10.85 9.38 12.09 5.58 4.9
All amounts in millions
from last financial year
         
Implied Share Price $93.20 $162.42 $4.89 $26.09 $21.33
Market Cap 96,288 43,191 1,022 805 71
Net Debt 9,608 10,333 151 299 37
Enterprise Value (EV) 105,999 53,524 1,169 1,105 108
Revenue 58,363 50,365 505 619 156
EBITDA 9,772 5,708 96 198 22
Percent 16.7 % 11.3 % 19.1 % 32.0 % 14.1 %
EBIT 7,688 3,077 86 72 15
Percent 13.2 % 6.1 % 17.0 % 11.8 % 10.0 %
Balance Sheet          
Total Assets 38,311 46,064 478 1,041 120
Total Liabilities 35,841 32,280 263 677 67
Shareholders Equity 2,470 13,784 214 364 52.87978

Price history

Comments

No comments yet. Login to comment.