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?
Dollar768Point10
Implied share price

Buy Undervalued by 16525.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
GLTR
Globaltrans Investment PLC
UNP
Union Pacific Corporation
Change
CNR
Canadian National Railway Company
Change
CNI
Canadian National Railway (USA)
Change
BNI
Burlington Northern Santa Fe Corporation
Change
9.93 1.1 9.14 11.76 9.43 8.98
All amounts in millions
from last financial year
         
Implied Share Price $768.10 $104.55 $69.05 $69.05 $113.51
Market Cap 824 79,151 65,098 50,241 34,196
Net Debt 16,254 12,810 10,274 10,274 9,066
Enterprise Value (EV) 17,080 91,961 75,551 60,570 43,262
Revenue 68,199 21,813 12,611 12,611 14,016
EBITDA 15,469 10,064 6,424 6,424 4,816
Percent 22.7 % 46.1 % 50.9 % 50.9 % 34.4 %
EBIT 9,512 8,052 5,266 5,266 3,279
Percent 13.9 % 36.9 % 41.8 % 41.8 % 23.4 %
Balance Sheet          
Total Assets 83,070 54,600 36,402 36,402 38,675
Total Liabilities 36,172 33,898 21,452 21,452 25,877
Shareholders Equity 46,897 20,702 14,950 14,950 12,798.0

Comments

No comments yet. Login to comment.