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?
Dollar74Point12
Implied share price

Buy Undervalued by 97.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
BKI
Buckeye Technologies Inc.
KMB
Kimberly-Clark Corporation
Change
IP
International Paper Company
Change
RKT
Rock-Tenn Company
Change
GPK
Graphic Packaging Holding Company
Change
15.64 7.87 21.5 7.63 7.62 8.43
All amounts in millions
from last financial year
         
Implied Share Price $74.12 $84.37 $119.52 $149.23 $30.46
Market Cap 1,464 44,404 19,745 8,727 4,400
Net Debt -16 7,220 8,220 2,952 1,820
Enterprise Value (EV) 1,447 51,624 27,965 11,679 6,221
Revenue 812 18,591 22,365 9,895 4,160
EBITDA 183 2,401 3,667 1,532 737
Percent 22.6 % 12.9 % 16.4 % 15.5 % 17.7 %
EBIT 134 1,655 2,373 957 457
Percent 16.6 % 8.9 % 10.6 % 9.7 % 11.0 %
Balance Sheet          
Total Assets 895 14,842 30,531 11,039 4,256
Total Liabilities 212 15,016 26,647 6,732 3,154
Shareholders Equity 682 -174 3,884 4,306 1,101.7

Price history

Comments

No comments yet. Login to comment.