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)
Dollar88Point18
Implied share price

Buy Undervalued by 156.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
WMI
Waste Management, Inc.
RSG
Republic Services, Inc.
Change
WCN
Waste Connections, Inc.
Change
VE
Veolia Environnement (ADR)
Change
SRCL
Stericycle, Inc.
Change
15.06 7.43 9.92 31.02 7.12 12.4
All amounts in millions
from last financial year
         
Implied Share Price $88.18 $89.23 $32.04 $63.97 $102.64
Market Cap 15,803 17,598 13,102 12,722 6,633
Net Debt 8,368 7,500 1,511 7,786 3,146
Enterprise Value (EV) 24,171 25,098 14,688 20,299 9,779
Revenue 12,515 9,115 1,925 24,964 2,985
EBITDA 3,251 2,529 473 2,851 788
Percent 26.0 % 27.7 % 24.6 % 11.4 % 26.4 %
EBIT 2,057 1,558 215 1,469 661
Percent 16.4 % 17.1 % 11.2 % 5.9 % 22.1 %
Balance Sheet          
Total Assets 21,476 20,535 3,241 35,888 7,065
Total Liabilities 15,216 12,761 2,112 27,550 4,335
Shareholders Equity 6,260 7,774 1,128 8,338 2,729.891

Price history

Comments

No comments yet. Login to comment.