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)
Pound4Point69
Implied share price

Buy Undervalued by 34.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
BIFF
Biffa Plc
JBHT
J.B. Hunt Transport Services, Inc.
Change
ODFL
Old Dominion Freight Line
Change
XPO
Express-1 Expedited Solutions Inc.
Change
QUB
Qube Logistics Holdings Ltd
Change
13.13 10.39 9.54 8.63 26.91 14.2
All amounts in millions
from last financial year
         
Implied Share Price £4.69 $114.12 $103.65 $0.00 $2.10
Market Cap 1,224 9,079 5,604 3,932 3,298
Net Debt 358 992 122 5,118 52
Enterprise Value (EV) 1,583 10,072 5,727 9,050 3,005
Revenue 742 6,187 2,972 7,623 1,264
EBITDA 152 1,055 663 336 211
Percent 20.5 % 17.1 % 22.3 % 4.4 % 16.7 %
EBIT 90 715 498 -28 110
Percent 12.2 % 11.6 % 16.8 % -0.4 % 8.7 %
Balance Sheet          
Total Assets 1,250 3,629 2,466 12,643 2,891
Total Liabilities 593 2,329 781 9,926 952
Shareholders Equity 656 1,300 1,684 2,717 1,939.1

Comments

No comments yet. Login to comment.