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)
Dollar52Point45
Implied share price

Buy Undervalued by 71.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
DHI
D.R. Horton, Inc.
TCL
Transurban Group
Change
VMC
Vulcan Materials Company
Change
LEI
Leighton Holdings Limited
Change
LEN
Lennar Corporation
Change
18.44 11.61 24.94 19.94 5.59 13.1
All amounts in millions
from last financial year
         
Implied Share Price $52.45 $6.58 $100.77 $86.65 $71.52
Market Cap 11,395 22,429 14,632 9,270 9,057
Net Debt 2,427 12,039 1,696 -1,111 5,504
Enterprise Value (EV) 13,823 34,394 16,328 8,313 15,038
Revenue 10,824 2,210 3,422 13,370 9,474
EBITDA 1,190 1,379 818 1,488 1,148
Percent 11.0 % 62.4 % 23.9 % 11.1 % 12.1 %
EBIT 1,136 795 544 994 1,104
Percent 10.5 % 36.0 % 15.9 % 7.4 % 11.7 %
Balance Sheet          
Total Assets 11,151 23,030 8,301 9,676 14,419
Total Liabilities 5,256 17,995 3,847 5,584 8,770
Shareholders Equity 5,894 5,035 4,454 4,092 5,648.944

Price history

Comments

No comments yet. Login to comment.