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)
Dollar8Point07
Implied share price

Sell Overvalued by 13.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABB
ABB Grain Limited
SEB
Seaboard Corporation
Change
FDP
Fresh Del Monte Produce Inc.
Change
CZZ
Cosan Limited
Change
GNC
GrainCorp Limited
Change
12.39 14.08 15.05 14.23 6.39 9.71
All amounts in millions
from last financial year
         
Implied Share Price $8.07 $2845.06 $51.32 $87.63 $10.84
Market Cap 1,602 3,907 3,055 1,867 1,782
Net Debt 227 -641 229 20,887 744
Enterprise Value (EV) 1,829 3,266 3,284 22,721 2,525
Revenue 2,238 5,594 4,056 12,458 4,089
EBITDA 129 217 230 3,557 260
Percent 5.8 % 3.9 % 5.7 % 28.6 % 6.4 %
EBIT 98 126 158 2,350 119
Percent 4.4 % 2.3 % 3.9 % 18.9 % 2.9 %
Balance Sheet          
Total Assets 1,809 4,431 2,596 52,215 3,673
Total Liabilities 698 1,555 888 46,256 1,851
Shareholders Equity 1,110 2,876 1,708 5,959 1,821.8

Comments

No comments yet. Login to comment.