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 (switch to Discounted Cash Flow Analysis)
Pound12Point60
Implied share price

Buy Undervalued by 158.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
BDEV
Barratt Developments Plc
TCL
Transurban Group
Change
VMC
Vulcan Materials Company
Change
DHI
D.R. Horton, Inc.
Change
LEI
Leighton Holdings Limited
Change
17.93 6.4 24.94 19.94 11.61 5.59
All amounts in millions
from last financial year
         
Implied Share Price £12.60 $6.23 $97.62 $50.81 $84.35
Market Cap 4,888 22,429 14,632 11,395 9,270
Net Debt -581 12,039 1,696 2,427 -1,111
Enterprise Value (EV) 4,307 34,394 16,328 13,823 8,313
Revenue 4,235 2,210 3,422 10,824 13,370
EBITDA 672 1,379 818 1,190 1,488
Percent 15.9 % 62.4 % 23.9 % 11.0 % 11.1 %
EBIT 668 795 544 1,136 994
Percent 15.8 % 36.0 % 15.9 % 10.5 % 7.4 %
Balance Sheet          
Total Assets 6,418 23,030 8,301 11,151 9,676
Total Liabilities 2,416 17,995 3,847 5,256 5,584
Shareholders Equity 4,001 5,035 4,454 5,894 4,092.8

Comments

No comments yet. Login to comment.