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?
Dollar28Point40
Implied share price

Buy Undervalued by 6.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
RYN
Rayonier Inc.
WY
Weyerhaeuser Company
Change
WFT
West Fraser Timber Co. Ltd.
Change
SJ
Stella-Jones Inc.
Change
LPX
Louisiana-Pacific Corporation
Change
21.68 20.61 18.07 9.02 15.86 74.17
All amounts in millions
from last financial year
         
Implied Share Price $28.40 $37.55 $112.79 $66.52 $3.96
Market Cap 3,279 22,716 3,255 3,190 2,699
Net Debt 778 4,291 617 669 319
Enterprise Value (EV) 4,058 27,007 3,968 3,860 3,018
Revenue 544 7,082 4,100 1,559 1,892
EBITDA 196 1,495 440 243 40
Percent 36.1 % 21.1 % 10.7 % 15.6 % 2.2 %
EBIT 83 1,016 249 220 -61
Percent 15.3 % 14.3 % 6.1 % 14.1 % -3.2 %
Balance Sheet          
Total Assets 2,315 12,720 3,635 1,776 2,176
Total Liabilities 1,027 7,851 1,488 862 1,159
Shareholders Equity 1,288 4,869 2,147 913 1,017.0

Price history

Comments

No comments yet. Login to comment.