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?
Dollar7Point30
Implied share price

Buy Undervalued by 184.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
ACW
Accuride Corporation
MG
Magna International Inc.
Change
DLPH
Delphi Automotive PLC
Change
MGA
Magna International Inc. (USA)
Change
GPC
Genuine Parts Company
Change
8.01 5.14 6.52 9.1 4.91 11.97
All amounts in millions
from last financial year
         
Implied Share Price $7.30 $65.14 $60.29 $65.14 $65.06
Market Cap 123 20,620 19,156 15,636 14,705
Net Debt 284 -300 3,473 -300 451
Enterprise Value (EV) 408 20,392 22,629 15,362 15,156
Revenue 685 32,134 15,165 32,134 15,280
EBITDA 79 3,127 2,487 3,127 1,266
Percent 11.6 % 9.7 % 16.4 % 9.7 % 8.3 %
EBIT 36 2,325 1,947 2,325 1,124
Percent 5.4 % 7.2 % 12.8 % 7.2 % 7.4 %
Balance Sheet          
Total Assets 603 19,687 11,973 19,687 8,144
Total Liabilities 546 10,721 9,723 10,721 4,998
Shareholders Equity 57 8,966 2,250 8,966 3,146.567

Price history

Comments

No comments yet. Login to comment.