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?
Dollar77Point41
Implied share price

Buy Undervalued by 92.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
MGA
Magna International Inc. (USA)
MG
Magna International Inc.
Change
DLPH
Delphi Automotive PLC
Change
GPC
Genuine Parts Company
Change
TRW
TRW Automotive Holdings Corp.
Change
9.53 4.91 6.52 9.1 11.97 12.36
All amounts in millions
from last financial year
         
Implied Share Price $77.41 $77.41 $74.20 $78.04 $80.24
Market Cap 15,636 20,620 19,156 14,705 12,273
Net Debt -300 -300 3,473 451 547
Enterprise Value (EV) 15,362 20,392 22,629 15,156 12,772
Revenue 32,134 32,134 15,165 15,280 17,539
EBITDA 3,127 3,127 2,487 1,266 1,033
Percent 9.7 % 9.7 % 16.4 % 8.3 % 5.9 %
EBIT 2,325 2,325 1,947 1,124 593
Percent 7.2 % 7.2 % 12.8 % 7.4 % 3.4 %
Balance Sheet          
Total Assets 19,687 19,687 11,973 8,144 11,294
Total Liabilities 10,721 10,721 9,723 4,998 7,452
Shareholders Equity 8,966 8,966 2,250 3,146 3,842.0

Price history

Comments

No comments yet. Login to comment.