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?
Dollar14Point46
Implied share price

Buy Undervalued by 25.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ADN.UN
Acadian Timber Income Fund
WY
Weyerhaeuser Company
Change
RYN
Rayonier Inc.
Change
WFT
West Fraser Timber Co. Ltd.
Change
SJ
Stella-Jones Inc.
Change
17.2 14.44 18.07 20.61 9.02 15.86
All amounts in millions
from last financial year
         
Implied Share Price $14.46 $28.62 $21.23 $87.89 $50.78
Market Cap 192 22,716 3,279 3,255 3,190
Net Debt 66 4,291 778 617 669
Enterprise Value (EV) 258 27,007 4,058 3,968 3,860
Revenue 71 7,082 544 4,100 1,559
EBITDA 17 1,495 196 440 243
Percent 25.3 % 21.1 % 36.1 % 10.7 % 15.6 %
EBIT 17 1,016 83 249 220
Percent 24.5 % 14.3 % 15.3 % 6.1 % 14.1 %
Balance Sheet          
Total Assets 282 12,720 2,315 3,635 1,776
Total Liabilities 98 7,851 1,027 1,488 862
Shareholders Equity 184 4,869 1,288 2,147 913.502

Comments

No comments yet. Login to comment.