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?
Dollar116Point54
Implied share price

Buy Undervalued by 49.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
NP
Neenah Paper, Inc.
KMB
Kimberly-Clark Corporation
Change
IP
International Paper Company
Change
RKT
Rock-Tenn Company
Change
GPK
Graphic Packaging Holding Company
Change
15.64 11.03 21.5 7.63 7.62 8.43
All amounts in millions
from last financial year
         
Implied Share Price $116.54 $84.37 $119.52 $149.23 $30.46
Market Cap 1,311 44,404 19,745 8,727 4,400
Net Debt 225 7,220 8,220 2,952 1,820
Enterprise Value (EV) 1,536 51,624 27,965 11,679 6,221
Revenue 887 18,591 22,365 9,895 4,160
EBITDA 139 2,401 3,667 1,532 737
Percent 15.7 % 12.9 % 16.4 % 15.5 % 17.7 %
EBIT 107 1,655 2,373 957 457
Percent 12.2 % 8.9 % 10.6 % 9.7 % 11.0 %
Balance Sheet          
Total Assets 751 14,842 30,531 11,039 4,256
Total Liabilities 439 15,016 26,647 6,732 3,154
Shareholders Equity 311 -174 3,884 4,306 1,101.7

Price history

Comments

No comments yet. Login to comment.