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)
Dollar38Point84
Implied share price

Buy Undervalued by 18.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
MAS
Masco Corporation
WES
Wesfarmers Limited
Change
LEG
Leggett & Platt, Inc.
Change
TPX
Tempur-Pedic International Inc.
Change
REH
Reece Australia Limited
Change
13.52 11.68 13.53 11.9 15.68 13.64
All amounts in millions
from last financial year
         
Implied Share Price $38.84 $43.96 $55.82 $63.06 $44.29
Market Cap 10,847 49,538 6,484 4,479 4,451
Net Debt 1,691 6,692 691 1,300 39
Enterprise Value (EV) 12,406 62,769 7,176 5,780 4,491
Revenue 7,142 65,981 3,917 3,151 2,276
EBITDA 1,062 4,639 602 368 329
Percent 14.9 % 7.0 % 15.4 % 11.7 % 14.5 %
EBIT 926 3,343 489 297 282
Percent 13.0 % 5.1 % 12.5 % 9.4 % 12.4 %
Balance Sheet          
Total Assets 5,664 40,783 2,963 2,655 1,591
Total Liabilities 5,799 17,834 1,878 2,365 550
Shareholders Equity -135 22,949 1,085 290 1,041.026

Price history

Comments

No comments yet. Login to comment.