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?
Dollar50Point46
Implied share price

Buy Undervalued by 12.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
TPCG
TPC Group, Inc.
MON
Monsanto Company
Change
SYT
Syngenta AG (ADR)
Change
PX
Praxair, Inc.
Change
LYB
LyondellBasell Industries NV
Change
8.03 7.37 10.84 3.78 11.97 5.3
All amounts in millions
from last financial year
         
Implied Share Price $50.46 $73.17 $217.86 $68.71 $124.94
Market Cap 697 45,017 40,195 33,657 32,235
Net Debt 240 5,184 2,589 9,084 6,040
Enterprise Value (EV) 945 50,201 10,628 42,741 38,275
Revenue 2,758 15,001 13,411 10,776 32,735
EBITDA 128 4,632 2,812 3,571 7,219
Percent 4.7 % 30.9 % 21.0 % 33.1 % 22.1 %
EBIT 87 3,916 2,208 2,465 6,172
Percent 3.2 % 26.1 % 16.5 % 22.9 % 18.9 %
Balance Sheet          
Total Assets 969 21,920 18,977 18,319 22,757
Total Liabilities 681 14,930 10,576 13,930 16,207
Shareholders Equity 288 6,990 8,401 4,389 6,550.0

Comments

No comments yet. Login to comment.