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?
Dollar21Point68
Implied share price

Within margin of safety Undervalued by 1.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
BHP
BHP Billiton Limited
BBL
BHP Billiton plc (ADR)
Change
BHP
BHP Billiton Limited (ADR)
Change
RIO
Rio Tinto Limited
Change
BLT
BHP Billiton plc
Change
6.59 6.49 6.01 6.03 8.33 5.93
All amounts in millions
from last financial year
         
Implied Share Price $21.68 $32.06 $35.95 $36.11 £12.71
Market Cap 106,134 79,089 79,089 76,138 62,865
Net Debt 26,066 26,102 26,066 13,830 26,102
Enterprise Value (EV) 139,338 85,528 129,391 99,542 84,382
Revenue 30,912 30,912 30,912 34,829 30,912
EBITDA 21,461 14,221 21,461 11,950 14,221
Percent 69.4 % 46.0 % 69.4 % 34.3 % 46.0 %
EBIT 12,800 5,560 12,800 7,305 5,560
Percent 41.4 % 18.0 % 41.4 % 21.0 % 18.0 %
Balance Sheet          
Total Assets 118,953 118,953 118,953 91,564 118,953
Total Liabilities 64,663 64,663 64,663 54,215 64,663
Shareholders Equity 54,290 54,290 54,290 37,349 54,290.0

Comments

No comments yet. Login to comment.