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?
Pound4Point61
Implied share price

Within margin of safety Undervalued by 1.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
BMS
Braemar Shipping Services plc
AIO
Asciano Group
Change
HII
Huntington Ingalls Industries Inc
Change
KEX
Kirby Corporation
Change
GLNG
Golar LNG Limited (USA)
Change
8.9 8.73 11.11 7.25 6.86 -66.04
All amounts in millions
from last financial year
         
Implied Share Price £4.61 $5.90 $184.75 $80.11 $0.00
Market Cap 136 8,104 6,976 3,150 1,995
Net Debt -6 3,521 379 768 1,730
Enterprise Value (EV) 130 11,554 7,355 3,918 3,714
Revenue 145 3,575 7,020 2,147 102
EBITDA 14 1,040 1,014 571 -56
Percent 10.2 % 29.1 % 14.4 % 26.6 % -54.8 %
EBIT 11 657 834 378 -129
Percent 7.7 % 18.4 % 11.9 % 17.6 % -126.6 %
Balance Sheet          
Total Assets 161 8,740 6,024 4,152 4,265
Total Liabilities 57 4,660 4,534 1,883 2,391
Shareholders Equity 104 4,080 1,490 2,268 1,873.526

Comments

No comments yet. Login to comment.