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)
Dollar199Point88
Implied share price

Buy Undervalued by 6453.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
BBP
Babcock & Brown Power
TCL
Transurban Group
Change
VMC
Vulcan Materials Company
Change
DHI
D.R. Horton, Inc.
Change
LEI
Leighton Holdings Limited
Change
17.93 10.46 24.94 19.94 11.61 5.59
All amounts in millions
from last financial year
         
Implied Share Price $199.88 $6.23 $97.62 $50.81 $84.35
Market Cap 2 22,429 14,632 11,395 9,270
Net Debt 214 12,039 1,696 2,427 -1,111
Enterprise Value (EV) 216 34,394 16,328 13,823 8,313
Revenue 101 2,210 3,422 10,824 13,370
EBITDA 20 1,379 818 1,190 1,488
Percent 20.4 % 62.4 % 23.9 % 11.0 % 11.1 %
EBIT 9 795 544 1,136 994
Percent 9.1 % 36.0 % 15.9 % 10.5 % 7.4 %
Balance Sheet          
Total Assets 352 23,030 8,301 11,151 9,676
Total Liabilities 372 17,995 3,847 5,256 5,584
Shareholders Equity -20 5,035 4,454 5,894 4,092.8

Comments

No comments yet. Login to comment.