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)
Pound12Point39
Implied share price

Buy Undervalued by 25.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
AGK
Aggreko plc
IX
ORIX Corporation (ADR)
Change
AER
AerCap Holdings N.V.
Change
UHAL
AMERCO
Change
URI
United Rentals, Inc.
Change
6.72 5.54 6.54 8.28 6.88 5.29
All amounts in millions
from last financial year
         
Implied Share Price £12.39 $145.40 $3.17 $325.27 $121.23
Market Cap 2,531 19,103 7,522 6,577 6,518
Net Debt 489 3,479,131 27,238 2,064 7,983
Enterprise Value (EV) 3,080 3,573,643 34,293 8,641 14,501
Revenue 1,561 2,369,202 5,104 3,275 5,817
EBITDA 556 546,042 4,141 1,256 2,742
Percent 35.6 % 23.0 % 81.1 % 38.3 % 47.1 %
EBIT 275 301,189 2,298 866 1,498
Percent 17.6 % 12.7 % 45.0 % 26.5 % 25.8 %
Balance Sheet          
Total Assets 2,050 10,996,906 43,749 8,127 12,083
Total Liabilities 935 8,686,475 35,400 5,875 10,607
Shareholders Equity 1,115 2,310,431 8,348 2,251 1,476.0

Comments

No comments yet. Login to comment.