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)
Dollar0Point23
Implied share price

Buy Undervalued by 91.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
GTP
Great Southern Ltd.
WY
Weyerhaeuser Company
Change
RYN
Rayonier Inc.
Change
WFT
West Fraser Timber Co. Ltd.
Change
SJ
Stella-Jones Inc.
Change
17.2 16.42 18.07 20.61 9.02 15.86
All amounts in millions
from last financial year
         
Implied Share Price $0.23 $28.62 $21.23 $87.89 $50.78
Market Cap 39 22,716 3,279 3,255 3,190
Net Debt 711 4,291 778 617 669
Enterprise Value (EV) 751 27,007 4,058 3,968 3,860
Revenue 444 7,082 544 4,100 1,559
EBITDA 45 1,495 196 440 243
Percent 10.3 % 21.1 % 36.1 % 10.7 % 15.6 %
EBIT 35 1,016 83 249 220
Percent 7.9 % 14.3 % 15.3 % 6.1 % 14.1 %
Balance Sheet          
Total Assets 1,790 12,720 2,315 3,635 1,776
Total Liabilities 1,107 7,851 1,027 1,488 862
Shareholders Equity 682 4,869 1,288 2,147 913.502

Comments

No comments yet. Login to comment.