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?
Dollar3Point80
Implied share price

Sell Overvalued by 49.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
FAX
Aberdeen Asia-Pacific Income Fund, Inc.
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
OCX
ONEX Corporation
Change
14.17 22.75 17.82 10.48 13.64
All amounts in millions
from last financial year
         
Implied Share Price $3.80 0 $36.37 $34.65 $90.45
Market Cap 1,946 27,917 13,442 12,098 8,373
Net Debt 583 77,955 1,005 1,222 15,592
Enterprise Value (EV) 2,530 104,224 14,338 13,319 23,973
Revenue 131 0 1,200 3,460 19,681
EBITDA 111 0 804 1,271 1,758
Percent 84.5 % n/a % 67.0 % 36.7 % 8.9 %
EBIT 111 0 119 888 691
Percent 84.5 % n/a % 10.0 % 25.7 % 3.5 %
Balance Sheet          
Total Assets 2,629 196,755 7,943 7,016 35,810
Total Liabilities 677 181,639 2,451 3,058 35,973
Shareholders Equity 1,951 15,116 5,492 3,958 -163.0

Comments

No comments yet. Login to comment.