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)
Dollar17Point19
Implied share price

Buy Undervalued by 42.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
AER.UN
Aeroplan Income Fund
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
OCX
ONEX Corporation
Change
14.17 10.08 17.82 10.48 13.64
All amounts in millions
from last financial year
         
Implied Share Price $17.19 0 $36.37 $34.65 $90.45
Market Cap 2,096 27,917 13,442 12,098 8,373
Net Debt 105 77,955 1,005 1,222 15,592
Enterprise Value (EV) 2,200 104,224 14,338 13,319 23,973
Revenue 2,056 0 1,200 3,460 19,681
EBITDA 218 0 804 1,271 1,758
Percent 10.6 % n/a % 67.0 % 36.7 % 8.9 %
EBIT 95 0 119 888 691
Percent 4.6 % n/a % 10.0 % 25.7 % 3.5 %
Balance Sheet          
Total Assets 5,140 196,755 7,943 7,016 35,810
Total Liabilities 3,508 181,639 2,451 3,058 35,973
Shareholders Equity 1,632 15,116 5,492 3,958 -163.0

Comments

No comments yet. Login to comment.