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?
Dollar9Point48
Implied share price

Buy Undervalued by 47.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
BLD
Boral Limited
PCP
Precision Castparts Corp.
Change
TS
Tenaris S.A. (ADR)
Change
PCL
Plum Creek Timber Co. Inc.
Change
VMI
Valmont Industries, Inc.
Change
16.67 11.91 12.41 23.61 23.49 12.69
All amounts in millions
from last financial year
         
Implied Share Price $9.48 $326.02 $18.95 $20.63 $176.93
Market Cap 4,781 32,326 15,298 6,369 2,949
Net Debt 882 4,112 -1,455 3,190 409
Enterprise Value (EV) 5,663 36,438 29,627 9,559 3,359
Revenue 4,311 10,005 7,100 1,445 2,618
EBITDA 475 2,937 1,254 407 264
Percent 11.0 % 29.4 % 17.7 % 28.2 % 10.1 %
EBIT 229 2,612 595 274 173
Percent 5.3 % 26.1 % 8.4 % 19.0 % 6.6 %
Balance Sheet          
Total Assets 5,800 19,428 14,886 4,990 2,392
Total Liabilities 2,294 8,499 3,173 3,512 1,473
Shareholders Equity 3,506 10,929 11,713 1,478 918.441

Comments

No comments yet. Login to comment.