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?
Dollar0Point50
Implied share price

Buy Undervalued by 78.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
MGX
Mount Gibson Iron Limited
BHP
BHP Billiton Limited
Change
BBL
BHP Billiton plc (ADR)
Change
BHP
BHP Billiton Limited (ADR)
Change
RIO
Rio Tinto Limited
Change
6.68 -4.37 6.49 6.01 6.03 8.33
All amounts in millions
from last financial year
         
Implied Share Price $0.50 $22.05 $32.67 $36.55 $36.71
Market Cap 307 106,134 79,089 79,089 76,138
Net Debt -399 26,066 26,102 26,066 13,830
Enterprise Value (EV) -94 139,338 85,528 129,391 99,542
Revenue 244 30,912 30,912 30,912 34,829
EBITDA 21 21,461 14,221 21,461 11,950
Percent 8.8 % 69.4 % 46.0 % 69.4 % 34.3 %
EBIT 8 12,800 5,560 12,800 7,305
Percent 3.5 % 41.4 % 18.0 % 41.4 % 21.0 %
Balance Sheet          
Total Assets 472 118,953 118,953 118,953 91,564
Total Liabilities 80 64,663 64,663 64,663 54,215
Shareholders Equity 391 54,290 54,290 54,290 37,349.0

Comments

No comments yet. Login to comment.