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)
Dollar9Point20
Implied share price

Buy Undervalued by 74.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABC
Adelaide Brighton Ltd.
CRH
CRH PLC (ADR)
Change
MLM
Martin Marietta Materials, Inc.
Change
CX
Cemex SAB de CV (ADR)
Change
JHX
James Hardie Industries N.V.
Change
20.02 11.87 23.01 16.63 13.52 22.41
All amounts in millions
from last financial year
         
Implied Share Price $9.20 $28.20 $214.95 $14.01 $18.33
Market Cap 3,423 27,910 11,086 10,413 9,205
Net Debt 297 6,703 1,410 252,918 445
Enterprise Value (EV) 3,716 34,637 12,496 568,925 9,638
Revenue 1,413 23,635 3,539 225,742 1,728
EBITDA 313 1,505 751 42,066 430
Percent 22.2 % 6.4 % 21.2 % 18.6 % 24.9 %
EBIT 235 607 487 26,690 350
Percent 16.7 % 2.6 % 13.8 % 11.8 % 20.3 %
Balance Sheet          
Total Assets 1,838 32,007 6,957 542,264 2,029
Total Liabilities 633 18,992 2,900 398,785 2,254
Shareholders Equity 1,204 13,015 4,057 143,479 -225.2

Comments

No comments yet. Login to comment.