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)
Dollar30Point52
Implied share price

Sell Overvalued by 75.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
KMB
Kimberly-Clark Corporation
IP
International Paper Company
Change
RKT
Rock-Tenn Company
Change
GPK
Graphic Packaging Holding Company
Change
UFS
Domtar Corp.
Change
7.58 21.5 7.63 7.62 8.43 5.9
All amounts in millions
from last financial year
         
Implied Share Price $30.52 $47.59 $61.49 $11.81 $68.00
Market Cap 44,404 19,745 8,727 4,400 3,051
Net Debt 7,220 8,220 2,952 1,820 1,125
Enterprise Value (EV) 51,624 27,965 11,679 6,221 4,189
Revenue 18,591 22,365 9,895 4,160 5,264
EBITDA 2,401 3,667 1,532 737 710
Percent 12.9 % 16.4 % 15.5 % 17.7 % 13.5 %
EBIT 1,655 2,373 957 457 351
Percent 8.9 % 10.6 % 9.7 % 11.0 % 6.7 %
Balance Sheet          
Total Assets 14,842 30,531 11,039 4,256 5,654
Total Liabilities 15,016 26,647 6,732 3,154 3,002
Shareholders Equity -174 3,884 4,306 1,101 2,652.0

Price history

Comments

No comments yet. Login to comment.