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?
Dollar4Point17
Implied share price

Sell Overvalued by 33.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
APF.U
Algonquin Power Income Fund
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
OCX
ONEX Corporation
Change
14.17 18.2 17.82 10.48 13.64
All amounts in millions
from last financial year
         
Implied Share Price $4.17 0 $36.37 $34.65 $90.45
Market Cap 852 27,917 13,442 12,098 8,373
Net Debt 433 77,955 1,005 1,222 15,592
Enterprise Value (EV) 1,285 104,224 14,338 13,319 23,973
Revenue 182 0 1,200 3,460 19,681
EBITDA 70 0 804 1,271 1,758
Percent 38.6 % n/a % 67.0 % 36.7 % 8.9 %
EBIT 24 0 119 888 691
Percent 13.1 % n/a % 10.0 % 25.7 % 3.5 %
Balance Sheet          
Total Assets 980 196,755 7,943 7,016 35,810
Total Liabilities 631 181,639 2,451 3,058 35,973
Shareholders Equity 348 15,116 5,492 3,958 -163.0

Comments

No comments yet. Login to comment.