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)
Dollar3Point24
Implied share price

Buy Undervalued by 98.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
ALS
Alesco Corporation Limited
MG
Magna International Inc.
Change
DLPH
Delphi Automotive PLC
Change
MGA
Magna International Inc. (USA)
Change
GPC
Genuine Parts Company
Change
8.01 4.73 6.52 9.1 4.91 11.97
All amounts in millions
from last financial year
         
Implied Share Price $3.24 $65.14 $60.29 $65.14 $65.06
Market Cap 153 20,620 19,156 15,636 14,705
Net Debt 65 -300 3,473 -300 451
Enterprise Value (EV) 219 20,392 22,629 15,362 15,156
Revenue 459 32,134 15,165 32,134 15,280
EBITDA 46 3,127 2,487 3,127 1,266
Percent 10.1 % 9.7 % 16.4 % 9.7 % 8.3 %
EBIT 32 2,325 1,947 2,325 1,124
Percent 7.1 % 7.2 % 12.8 % 7.2 % 7.4 %
Balance Sheet          
Total Assets 559 19,687 11,973 19,687 8,144
Total Liabilities 153 10,721 9,723 10,721 4,998
Shareholders Equity 406 8,966 2,250 8,966 3,146.567

Comments

No comments yet. Login to comment.