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)
Dollar110Point25
Implied share price

Buy Undervalued by 60.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
CHRW
C.H. Robinson Worldwide, Inc.
MAP
Macquarie Airports
Change
KSU
Kansas City Southern
Change
EXPD
Expeditors International of Washington
Change
AIA
Auckland International Airport Limited
Change
17.94 11.51 23.01 10.87 10.95 24.28
All amounts in millions
from last financial year
         
Implied Share Price $110.25 $4.57 $161.44 $80.51 $4.95
Market Cap 9,773 15,411 9,673 9,215 8,621
Net Debt 868 7,814 2,264 -807 1,834
Enterprise Value (EV) 10,641 23,086 11,937 8,407 10,451
Revenue 13,476 1,228 2,418 6,616 573
EBITDA 924 1,003 1,098 767 430
Percent 6.9 % 81.7 % 45.4 % 11.6 % 75.0 %
EBIT 858 691 813 721 357
Percent 6.4 % 56.2 % 33.6 % 10.9 % 62.3 %
Balance Sheet          
Total Assets 3,184 12,051 8,341 2,582 6,141
Total Liabilities 2,033 10,731 4,426 890 2,260
Shareholders Equity 1,150 1,319 3,914 1,691 3,880.7

Comments

No comments yet. Login to comment.