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?
Dollar33Point35
Implied share price

Buy Undervalued by 322.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ZAGG
Zagg Inc
BXB
Brambles Limited
Change
AMC
Amcor Limited
Change
BLL
Ball Corporation
Change
SEE
Sealed Air Corp.
Change
23.83 5.38 13.53 45.95 17.14 12.58
All amounts in millions
from last financial year
         
Implied Share Price $33.35 $22.09 $6.26 $120.78 $106.50
Market Cap 221 18,763 17,534 13,779 9,079
Net Debt -13 2,621 3,817 4,827 4,196
Enterprise Value (EV) 208 21,384 21,315 18,606 13,276
Revenue 269 5,535 9,421 7,997 7,031
EBITDA 38 1,580 463 1,085 1,055
Percent 14.4 % 28.5 % 4.9 % 13.6 % 15.0 %
EBIT 25 1,031 73 799 841
Percent 9.6 % 18.6 % 0.8 % 10.0 % 12.0 %
Balance Sheet          
Total Assets 179 7,896 8,682 9,697 7,390
Total Liabilities 49 4,941 7,898 8,446 6,862
Shareholders Equity 130 2,955 783 1,251 527.1

Comments

No comments yet. Login to comment.