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)
Dollar0Point91
Implied share price

Buy Undervalued by 468.8%

5% margin of safety What's this?

EV / Revenue
Use Average
GNS
Gunns Limited
WY
Weyerhaeuser Company
Change
RYN
Rayonier Inc.
Change
WFT
West Fraser Timber Co. Ltd.
Change
SJ
Stella-Jones Inc.
Change
3.76 1.95 3.81 7.45 0.97 2.48
All amounts in millions
from last financial year
         
Implied Share Price $0.91 $29.85 $10.35 $187.23 $75.04
Market Cap 159 22,716 3,279 3,255 3,190
Net Debt 552 4,291 778 617 669
Enterprise Value (EV) 688 27,007 4,058 3,968 3,860
Revenue 353 7,082 544 4,100 1,559
Balance Sheet          
Total Assets 903 12,720 2,315 3,635 1,776
Total Liabilities 879 7,851 1,027 1,488 862
Shareholders Equity 24 4,869 1,288 2,147 913.502

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.