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)
Dollar52Point12
Implied share price

Buy Undervalued by 327.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
CAS
Cascades, Inc.
KMB
Kimberly-Clark Corporation
Change
IP
International Paper Company
Change
RKT
Rock-Tenn Company
Change
GPK
Graphic Packaging Holding Company
Change
15.64 6.87 21.5 7.63 7.62 8.43
All amounts in millions
from last financial year
         
Implied Share Price $52.12 $84.37 $119.52 $149.23 $30.46
Market Cap 1,151 44,404 19,745 8,727 4,400
Net Debt 1,804 7,220 8,220 2,952 1,820
Enterprise Value (EV) 2,955 51,624 27,965 11,679 6,221
Revenue 3,861 18,591 22,365 9,895 4,160
EBITDA 430 2,401 3,667 1,532 737
Percent 11.1 % 12.9 % 16.4 % 15.5 % 17.7 %
EBIT 240 1,655 2,373 957 457
Percent 6.2 % 8.9 % 10.6 % 9.7 % 11.0 %
Balance Sheet          
Total Assets 3,848 14,842 30,531 11,039 4,256
Total Liabilities 2,981 15,016 26,647 6,732 3,154
Shareholders Equity 867 -174 3,884 4,306 1,101.7

Comments

No comments yet. Login to comment.