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?
Dollar570Point04
Implied share price

Buy Undervalued by 8820.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
YZC
Yanzhou Coal Mining Co. (ADR)
MEE
Massey Energy Company
Change
RIV
Riversdale Mining Ltd
Change
CNX
CONSOL Energy Inc.
Change
PVR
Penn Virginia Resources
Change
524.01 14.39 33.74 1862.1 11.87 16.65
All amounts in millions
from last financial year
         
Implied Share Price $570.04 $1151.18 $5.29 $1465.59 $1249.46
Market Cap 6,337 6,710 5,422 4,072 3,705
Net Debt 46,940 989 -240 3,627 1,727
Enterprise Value (EV) 78,413 7,705 3,593 7,700 5,473
Revenue 36,404 3,038 97 2,500 1,117
EBITDA 5,447 228 1 648 328
Percent 15.0 % 7.5 % 2.0 % 25.9 % 29.4 %
EBIT 985 -93 -9 0 140
Percent 2.7 % -3.1 % -9.4 % -0.0 % 12.6 %
Balance Sheet          
Total Assets 142,471 4,610 568 10,929 3,125
Total Liabilities 98,582 2,830 79 6,227 1,914
Shareholders Equity 43,889 1,780 488 4,702 1,211.536

Price history

Comments

No comments yet. Login to comment.