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)
Dollar41Point14
Implied share price

Sell Overvalued by 6.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
WES
Wesfarmers Limited
MAS
Masco Corporation
Change
LEG
Leggett & Platt, Inc.
Change
TPX
Tempur-Pedic International Inc.
Change
REH
Reece Australia Limited
Change
12.75 13.53 11.68 11.9 15.68 13.64
All amounts in millions
from last financial year
         
Implied Share Price $41.14 $36.32 $52.33 $58.18 $41.73
Market Cap 49,538 10,847 6,484 4,479 4,451
Net Debt 6,692 1,691 691 1,300 39
Enterprise Value (EV) 62,769 12,406 7,176 5,780 4,491
Revenue 65,981 7,142 3,917 3,151 2,276
EBITDA 4,639 1,062 602 368 329
Percent 7.0 % 14.9 % 15.4 % 11.7 % 14.5 %
EBIT 3,343 926 489 297 282
Percent 5.1 % 13.0 % 12.5 % 9.4 % 12.4 %
Balance Sheet          
Total Assets 40,783 5,664 2,963 2,655 1,591
Total Liabilities 17,834 5,799 1,878 2,365 550
Shareholders Equity 22,949 -135 1,085 290 1,041.026

Comments

No comments yet. Login to comment.