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)
Pound22Point31
Implied share price

Buy Undervalued by 160.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
BVS
Bovis Homes Group plc
TCL
Transurban Group
Change
VMC
Vulcan Materials Company
Change
DHI
D.R. Horton, Inc.
Change
LEI
Leighton Holdings Limited
Change
17.93 6.79 24.94 19.94 11.61 5.59
All amounts in millions
from last financial year
         
Implied Share Price £22.31 $6.23 $97.62 $50.81 $84.35
Market Cap 1,153 22,429 14,632 11,395 9,270
Net Debt -29 12,039 1,696 2,427 -1,111
Enterprise Value (EV) 1,123 34,394 16,328 13,823 8,313
Revenue 946 2,210 3,422 10,824 13,370
EBITDA 165 1,379 818 1,190 1,488
Percent 17.5 % 62.4 % 23.9 % 11.0 % 11.1 %
EBIT 163 795 544 1,136 994
Percent 17.3 % 36.0 % 15.9 % 10.5 % 7.4 %
Balance Sheet          
Total Assets 1,515 23,030 8,301 11,151 9,676
Total Liabilities 557 17,995 3,847 5,256 5,584
Shareholders Equity 957 5,035 4,454 5,894 4,092.8

Comments

No comments yet. Login to comment.