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  

What's this?
Dollar31Point66
Implied share price

Buy Undervalued by 12.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
SHLM
A. Schulman, Inc.
ASH
Ashland Inc.
Change
CSL
Carlisle Companies, Inc.
Change
BGA
Bega Cheese Ltd
Change
RAVN
Raven Industries, Inc.
Change
11.78 11.12 10.99 10.83 16.06 21.63
All amounts in millions
from last financial year
         
Implied Share Price $31.66 $135.15 $110.07 $4.71 $12.70
Market Cap 825 7,657 6,506 998 814
Net Debt 969 2,472 334 53 -33
Enterprise Value (EV) 1,794 10,129 6,841 1,051 780
Revenue 2,392 5,387 3,543 1,195 258
EBITDA 161 922 632 65 36
Percent 6.7 % 17.1 % 17.8 % 5.5 % 14.0 %
EBIT 102 581 502 43 18
Percent 4.3 % 10.8 % 14.2 % 3.6 % 7.2 %
Balance Sheet          
Total Assets 2,351 10,054 3,950 586 306
Total Liabilities 1,767 7,017 1,603 258 37
Shareholders Equity 584 3,037 2,347 327 268.791

Comments

No comments yet. Login to comment.