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)
Dollar50Point16
Implied share price

Buy Undervalued by 65.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
WY
Weyerhaeuser Company
RYN
Rayonier Inc.
Change
WFT
West Fraser Timber Co. Ltd.
Change
SJ
Stella-Jones Inc.
Change
LPX
Louisiana-Pacific Corporation
Change
27.99 18.07 20.61 9.02 15.86 74.17
All amounts in millions
from last financial year
         
Implied Share Price $50.16 $38.52 $147.92 $88.71 $5.77
Market Cap 22,716 3,279 3,255 3,190 2,699
Net Debt 4,291 778 617 669 319
Enterprise Value (EV) 27,007 4,058 3,968 3,860 3,018
Revenue 7,082 544 4,100 1,559 1,892
EBITDA 1,495 196 440 243 40
Percent 21.1 % 36.1 % 10.7 % 15.6 % 2.2 %
EBIT 1,016 83 249 220 -61
Percent 14.3 % 15.3 % 6.1 % 14.1 % -3.2 %
Balance Sheet          
Total Assets 12,720 2,315 3,635 1,776 2,176
Total Liabilities 7,851 1,027 1,488 862 1,159
Shareholders Equity 4,869 1,288 2,147 913 1,017.0

Price history

Comments

No comments yet. Login to comment.