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)
Dollar25Point48
Implied share price

Within margin of safety Undervalued by 1.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
BFC.UN
BFI Canada Income Fund
RSG
Republic Services, Inc.
Change
WMI
Waste Management, Inc.
Change
WCN
Waste Connections, Inc.
Change
VE
Veolia Environnement (ADR)
Change
13.32 13.18 9.92 7.43 31.02 7.12
All amounts in millions
from last financial year
         
Implied Share Price $25.48 $76.41 $75.91 $27.35 $54.95
Market Cap 3,030 17,598 15,803 13,102 12,722
Net Debt 1,246 7,500 8,368 1,511 7,786
Enterprise Value (EV) 4,276 25,098 24,171 14,688 20,299
Revenue 1,429 9,115 12,515 1,925 24,964
EBITDA 324 2,529 3,251 473 2,851
Percent 22.7 % 27.7 % 26.0 % 24.6 % 11.4 %
EBIT 189 1,558 2,057 215 1,469
Percent 13.2 % 17.1 % 16.4 % 11.2 % 5.9 %
Balance Sheet          
Total Assets 3,390 20,535 21,476 3,241 35,888
Total Liabilities 1,743 12,761 15,216 2,112 27,550
Shareholders Equity 1,646 7,774 6,260 1,128 8,338.3

Comments

No comments yet. Login to comment.