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?
Dollar535Point07
Implied share price

Buy Undervalued by 111372.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
DRYS
DryShips Inc.
AIO
Asciano Group
Change
HII
Huntington Ingalls Industries Inc
Change
KEX
Kirby Corporation
Change
GLNG
Golar LNG Limited (USA)
Change
8.9 0.52 11.11 7.25 6.86 -66.04
All amounts in millions
from last financial year
         
Implied Share Price $535.07 $5.90 $184.75 $80.11 $0.00
Market Cap 3 8,104 6,976 3,150 1,995
Net Debt 217 3,521 379 768 1,730
Enterprise Value (EV) 220 11,554 7,355 3,918 3,714
Revenue 969 3,575 7,020 2,147 102
EBITDA 428 1,040 1,014 571 -56
Percent 44.2 % 29.1 % 14.4 % 26.6 % -54.8 %
EBIT 200 657 834 378 -129
Percent 20.7 % 18.4 % 11.9 % 17.6 % -126.6 %
Balance Sheet          
Total Assets 476 8,740 6,024 4,152 4,265
Total Liabilities 354 4,660 4,534 1,883 2,391
Shareholders Equity 121 4,080 1,490 2,268 1,873.526

Comments

No comments yet. Login to comment.