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?
Dollar1Point30
Implied share price

Sell Overvalued by 72.9%

5% margin of safety What's this?

EV / Revenue
Use Average
FAP
Aberdeen Asia-Pacific Income Investment
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
OCX
ONEX Corporation
Change
6.41 13.31 11.94 3.85 1.22
All amounts in millions
from last financial year
         
Implied Share Price $1.30 0 $23.39 $43.23 $1072.68
Market Cap 250 27,917 13,442 12,098 8,373
Net Debt 101 77,955 1,005 1,222 15,592
Enterprise Value (EV) 352 104,224 14,338 13,319 23,973
Revenue 26 0 1,200 3,460 19,681
EBITDA 0 0 804 1,271 1,758
Percent n/a % n/a % 67.0 % 36.7 % 8.9 %
EBIT 21 0 119 888 691
Percent 82.9 % n/a % 10.0 % 25.7 % 3.5 %
Balance Sheet          
Total Assets 374 196,755 7,943 7,016 35,810
Total Liabilities 106 181,639 2,451 3,058 35,973
Shareholders Equity 267 15,116 5,492 3,958 -163.0

Comments

No comments yet. Login to comment.