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)
Dollar119Point37
Implied share price

Buy Undervalued by 181.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
WFT
West Fraser Timber Co. Ltd.
WY
Weyerhaeuser Company
Change
RYN
Rayonier Inc.
Change
SJ
Stella-Jones Inc.
Change
LPX
Louisiana-Pacific Corporation
Change
22.86 9.02 18.07 20.61 15.86 74.17
All amounts in millions
from last financial year
         
Implied Share Price $119.37 $39.91 $30.30 $70.67 $4.30
Market Cap 3,255 22,716 3,279 3,190 2,699
Net Debt 617 4,291 778 669 319
Enterprise Value (EV) 3,968 27,007 4,058 3,860 3,018
Revenue 4,100 7,082 544 1,559 1,892
EBITDA 440 1,495 196 243 40
Percent 10.7 % 21.1 % 36.1 % 15.6 % 2.2 %
EBIT 249 1,016 83 220 -61
Percent 6.1 % 14.3 % 15.3 % 14.1 % -3.2 %
Balance Sheet          
Total Assets 3,635 12,720 2,315 1,776 2,176
Total Liabilities 1,488 7,851 1,027 862 1,159
Shareholders Equity 2,147 4,869 1,288 913 1,017.0

Comments

No comments yet. Login to comment.