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)
Dollar193Point57
Implied share price

Buy Undervalued by 19.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
FDX
FedEx Corporation
UPS
United Parcel Service, Inc.
Change
FRE
Freightways Ltd
Change
ATSG
Air Transport Services Group Inc.
Change
CJT.UN
Cargojet Income Fund
Change
10.82 9.38 10.85 12.09 5.58 4.9
All amounts in millions
from last financial year
         
Implied Share Price $193.57 $109.31 $5.80 $30.91 $25.36
Market Cap 43,191 96,288 1,022 805 71
Net Debt 10,333 9,608 151 299 37
Enterprise Value (EV) 53,524 105,999 1,169 1,105 108
Revenue 50,365 58,363 505 619 156
EBITDA 5,708 9,772 96 198 22
Percent 11.3 % 16.7 % 19.1 % 32.0 % 14.1 %
EBIT 3,077 7,688 86 72 15
Percent 6.1 % 13.2 % 17.0 % 11.8 % 10.0 %
Balance Sheet          
Total Assets 46,064 38,311 478 1,041 120
Total Liabilities 32,280 35,841 263 677 67
Shareholders Equity 13,784 2,470 214 364 52.87978

Price history

Comments

No comments yet. Login to comment.