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?
Dollar0Point43
Implied share price

Sell Overvalued by 95.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
CGF
Challenger Financial Services Group Ltd.
MET
MetLife, Inc.
Change
MMC
Marsh & McLennan Companies, Inc.
Change
AON
Aon Corporation
Change
AOC
Aon Corporation
Change
13.31 26.86 13.25 14.6 10.94
All amounts in millions
from last financial year
         
Implied Share Price $0.43 0 $67.15 $100.55 $59.51
Market Cap 5,689 48,361 34,618 29,776 15,204
Net Debt 5,103 58,188 3,040 5,126 3,435
Enterprise Value (EV) 10,792 106,549 37,658 34,902 18,639
Revenue 1,773 70,041 12,893 11,682 8,512
EBITDA 401 0 2,842 2,391 1,703
Percent 22.7 % n/a % 22.0 % 20.5 % 20.0 %
EBIT 385 0 2,419 1,848 1,398
Percent 21.8 % n/a % 18.8 % 15.8 % 16.4 %
Balance Sheet          
Total Assets 20,978 877,933 18,216 26,987 28,982
Total Liabilities 18,297 809,984 11,703 20,881 20,731
Shareholders Equity 2,680 67,949 6,513 6,106 8,251.0

Comments

No comments yet. Login to comment.