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?
Dollar14Point87
Implied share price

Buy Undervalued by 98.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
CX
Cemex SAB de CV (ADR)
CRH
CRH PLC (ADR)
Change
MLM
Martin Marietta Materials, Inc.
Change
JHX
James Hardie Industries N.V.
Change
JHX
James Hardie Industries SE (ADR)
Change
20.89 13.52 23.01 16.63 22.41 17.11
All amounts in millions
from last financial year
         
Implied Share Price $14.87 $29.77 $225.19 $19.16 $19.16
Market Cap 10,413 27,910 11,086 9,205 6,904
Net Debt 252,918 6,703 1,410 445 445
Enterprise Value (EV) 568,925 34,637 12,496 9,638 7,361
Revenue 225,742 23,635 3,539 1,728 1,728
EBITDA 42,066 1,505 751 430 430
Percent 18.6 % 6.4 % 21.2 % 24.9 % 24.9 %
EBIT 26,690 607 487 350 350
Percent 11.8 % 2.6 % 13.8 % 20.3 % 20.3 %
Balance Sheet          
Total Assets 542,264 32,007 6,957 2,029 2,029
Total Liabilities 398,785 18,992 2,900 2,254 2,254
Shareholders Equity 143,479 13,015 4,057 -225 -225.2

Price history

Comments

No comments yet. Login to comment.