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)
Dollar0Point36
Implied share price

Sell Overvalued by 34.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
CEU
ConnectEast Group
TCL
Transurban Group
Change
VMC
Vulcan Materials Company
Change
DHI
D.R. Horton, Inc.
Change
LEI
Leighton Holdings Limited
Change
17.93 23.41 24.94 19.94 11.61 5.59
All amounts in millions
from last financial year
         
Implied Share Price $0.36 $6.23 $97.62 $50.81 $84.35
Market Cap 2,147 22,429 14,632 11,395 9,270
Net Debt 1,049 12,039 1,696 2,427 -1,111
Enterprise Value (EV) 3,216 34,394 16,328 13,823 8,313
Revenue 218 2,210 3,422 10,824 13,370
EBITDA 137 1,379 818 1,190 1,488
Percent 62.9 % 62.4 % 23.9 % 11.0 % 11.1 %
EBIT 50 795 544 1,136 994
Percent 22.9 % 36.0 % 15.9 % 10.5 % 7.4 %
Balance Sheet          
Total Assets 3,143 23,030 8,301 11,151 9,676
Total Liabilities 1,357 17,995 3,847 5,256 5,584
Shareholders Equity 1,785 5,035 4,454 5,894 4,092.8

Comments

No comments yet. Login to comment.