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?
Dollar375Point71
Implied share price

Buy Undervalued by 13414.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ETLN
Etalon Group Ltd
TCL
Transurban Group
Change
VMC
Vulcan Materials Company
Change
DHI
D.R. Horton, Inc.
Change
LEI
Leighton Holdings Limited
Change
17.93 1.24 24.94 19.94 11.61 5.59
All amounts in millions
from last financial year
         
Implied Share Price $375.71 $6.23 $97.62 $50.81 $84.35
Market Cap 813 22,429 14,632 11,395 9,270
Net Debt 7,262 12,039 1,696 2,427 -1,111
Enterprise Value (EV) 8,074 34,394 16,328 13,823 8,313
Revenue 41,581 2,210 3,422 10,824 13,370
EBITDA 6,527 1,379 818 1,190 1,488
Percent 15.7 % 62.4 % 23.9 % 11.0 % 11.1 %
EBIT 6,121 795 544 1,136 994
Percent 14.7 % 36.0 % 15.9 % 10.5 % 7.4 %
Balance Sheet          
Total Assets 106,283 23,030 8,301 11,151 9,676
Total Liabilities 51,587 17,995 3,847 5,256 5,584
Shareholders Equity 54,696 5,035 4,454 5,894 4,092.8

Comments

No comments yet. Login to comment.