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)
Dollar138Point44
Implied share price

Buy Undervalued by 188.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
IP
International Paper Company
KMB
Kimberly-Clark Corporation
Change
RKT
Rock-Tenn Company
Change
GPK
Graphic Packaging Holding Company
Change
UFS
Domtar Corp.
Change
17.77 7.63 21.5 7.62 8.43 5.9
All amounts in millions
from last financial year
         
Implied Share Price $138.44 $98.53 $172.31 $35.36 $183.57
Market Cap 19,745 44,404 8,727 4,400 3,051
Net Debt 8,220 7,220 2,952 1,820 1,125
Enterprise Value (EV) 27,965 51,624 11,679 6,221 4,189
Revenue 22,365 18,591 9,895 4,160 5,264
EBITDA 3,667 2,401 1,532 737 710
Percent 16.4 % 12.9 % 15.5 % 17.7 % 13.5 %
EBIT 2,373 1,655 957 457 351
Percent 10.6 % 8.9 % 9.7 % 11.0 % 6.7 %
Balance Sheet          
Total Assets 30,531 14,842 11,039 4,256 5,654
Total Liabilities 26,647 15,016 6,732 3,154 3,002
Shareholders Equity 3,884 -174 4,306 1,101 2,652.0

Price history

Comments

No comments yet. Login to comment.