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)
Dollar55Point20
Implied share price

Buy Undervalued by 13.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
LEG
Leggett & Platt, Inc.
WES
Wesfarmers Limited
Change
MAS
Masco Corporation
Change
TPX
Tempur-Pedic International Inc.
Change
REH
Reece Australia Limited
Change
13.39 11.9 13.53 11.68 15.68 13.64
All amounts in millions
from last financial year
         
Implied Share Price $55.20 $43.46 $38.40 $62.20 $43.84
Market Cap 6,484 49,538 10,847 4,479 4,451
Net Debt 691 6,692 1,691 1,300 39
Enterprise Value (EV) 7,176 62,769 12,406 5,780 4,491
Revenue 3,917 65,981 7,142 3,151 2,276
EBITDA 602 4,639 1,062 368 329
Percent 15.4 % 7.0 % 14.9 % 11.7 % 14.5 %
EBIT 489 3,343 926 297 282
Percent 12.5 % 5.1 % 13.0 % 9.4 % 12.4 %
Balance Sheet          
Total Assets 2,963 40,783 5,664 2,655 1,591
Total Liabilities 1,878 17,834 5,799 2,365 550
Shareholders Equity 1,085 22,949 -135 290 1,041.026

Price history

Comments

No comments yet. Login to comment.