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?
Dollar21Point95
Implied share price

Buy Undervalued by 19.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ADN
Acadian Timber Corp
WY
Weyerhaeuser Company
Change
RYN
Rayonier Inc.
Change
WFT
West Fraser Timber Co. Ltd.
Change
SJ
Stella-Jones Inc.
Change
17.2 14.88 18.07 20.61 9.02 15.86
All amounts in millions
from last financial year
         
Implied Share Price $21.95 $28.62 $21.23 $87.89 $50.78
Market Cap 306 22,716 3,279 3,255 3,190
Net Debt 82 4,291 778 617 669
Enterprise Value (EV) 388 27,007 4,058 3,968 3,860
Revenue 84 7,082 544 4,100 1,559
EBITDA 26 1,495 196 440 243
Percent 30.9 % 21.1 % 36.1 % 10.7 % 15.6 %
EBIT 25 1,016 83 249 220
Percent 30.3 % 14.3 % 15.3 % 6.1 % 14.1 %
Balance Sheet          
Total Assets 449 12,720 2,315 3,635 1,776
Total Liabilities 182 7,851 1,027 1,488 862
Shareholders Equity 267 4,869 1,288 2,147 913.502

Comments

No comments yet. Login to comment.