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?
Pound0Point77
Implied share price

Buy Undervalued by 8.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
BREE
Breedon Aggregates Ltd
CRH
CRH PLC (ADR)
Change
MLM
Martin Marietta Materials, Inc.
Change
CX
Cemex SAB de CV (ADR)
Change
JHX
James Hardie Industries N.V.
Change
20.02 18.35 23.01 16.63 13.52 22.41
All amounts in millions
from last financial year
         
Implied Share Price £0.77 $28.20 $214.95 $14.01 $18.33
Market Cap 994 27,910 11,086 10,413 9,205
Net Debt -10 6,703 1,410 252,918 445
Enterprise Value (EV) 991 34,637 12,496 568,925 9,638
Revenue 318 23,635 3,539 225,742 1,728
EBITDA 54 1,505 751 42,066 430
Percent 17.0 % 6.4 % 21.2 % 18.6 % 24.9 %
EBIT 36 607 487 26,690 350
Percent 11.3 % 2.6 % 13.8 % 11.8 % 20.3 %
Balance Sheet          
Total Assets 333 32,007 6,957 542,264 2,029
Total Liabilities 100 18,992 2,900 398,785 2,254
Shareholders Equity 233 13,015 4,057 143,479 -225.2

Comments

No comments yet. Login to comment.