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?
Dollar8643Point25
Implied share price

Buy Undervalued by 55234.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
MNOD
GMK Noril'skiy nikel' OAO-GDR
BHP
BHP Billiton Limited
Change
BBL
BHP Billiton plc (ADR)
Change
BHP
BHP Billiton Limited (ADR)
Change
RIO
Rio Tinto Limited
Change
6.68 1.23 6.49 6.01 6.03 8.33
All amounts in millions
from last financial year
         
Implied Share Price $8643.25 $22.05 $32.67 $36.55 $36.71
Market Cap 24,146 106,134 79,089 79,089 76,138
Net Debt 306,929 26,066 26,102 26,066 13,830
Enterprise Value (EV) 309,400 139,338 85,528 129,391 99,542
Revenue 506,140 30,912 30,912 30,912 34,829
EBITDA 250,584 21,461 14,221 21,461 11,950
Percent 49.5 % 69.4 % 46.0 % 69.4 % 34.3 %
EBIT 216,540 12,800 5,560 12,800 7,305
Percent 42.8 % 41.4 % 18.0 % 41.4 % 21.0 %
Balance Sheet          
Total Assets 974,549 118,953 118,953 118,953 91,564
Total Liabilities 811,289 64,663 64,663 64,663 54,215
Shareholders Equity 163,260 54,290 54,290 54,290 37,349.0

Comments

No comments yet. Login to comment.