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)
Dollar102Point47
Implied share price

Buy Undervalued by 93.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
LNR
Linamar Corporation
MG
Magna International Inc.
Change
DLPH
Delphi Automotive PLC
Change
MGA
Magna International Inc. (USA)
Change
GPC
Genuine Parts Company
Change
8.01 4.25 6.52 9.1 4.91 11.97
All amounts in millions
from last financial year
         
Implied Share Price $102.47 $65.14 $60.29 $65.14 $65.06
Market Cap 3,445 20,620 19,156 15,636 14,705
Net Debt 209 -300 3,473 -300 451
Enterprise Value (EV) 3,654 20,392 22,629 15,362 15,156
Revenue 5,162 32,134 15,165 32,134 15,280
EBITDA 860 3,127 2,487 3,127 1,266
Percent 16.7 % 9.7 % 16.4 % 9.7 % 8.3 %
EBIT 586 2,325 1,947 2,325 1,124
Percent 11.4 % 7.2 % 12.8 % 7.2 % 7.4 %
Balance Sheet          
Total Assets 3,799 19,687 11,973 19,687 8,144
Total Liabilities 1,541 10,721 9,723 10,721 4,998
Shareholders Equity 2,258 8,966 2,250 8,966 3,146.567

Comments

No comments yet. Login to comment.