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?
Dollar49Point14
Implied share price

Buy Undervalued by 71.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
BAD
Badger Daylighting Ltd
TCL
Transurban Group
Change
VMC
Vulcan Materials Company
Change
DHI
D.R. Horton, Inc.
Change
LEI
Leighton Holdings Limited
Change
17.93 10.76 24.94 19.94 11.61 5.59
All amounts in millions
from last financial year
         
Implied Share Price $49.14 $6.23 $97.62 $50.81 $84.35
Market Cap 1,061 22,429 14,632 11,395 9,270
Net Debt 78 12,039 1,696 2,427 -1,111
Enterprise Value (EV) 1,140 34,394 16,328 13,823 8,313
Revenue 404 2,210 3,422 10,824 13,370
EBITDA 106 1,379 818 1,190 1,488
Percent 26.2 % 62.4 % 23.9 % 11.0 % 11.1 %
EBIT 62 795 544 1,136 994
Percent 15.4 % 36.0 % 15.9 % 10.5 % 7.4 %
Balance Sheet          
Total Assets 446 23,030 8,301 11,151 9,676
Total Liabilities 178 17,995 3,847 5,256 5,584
Shareholders Equity 267 5,035 4,454 5,894 4,092.8

Comments

No comments yet. Login to comment.