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)
Pound7Point34
Implied share price

Buy Undervalued by 111.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
NEX
National Express Group PLC
MAP
Macquarie Airports
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
KSU
Kansas City Southern
Change
EXPD
Expeditors International of Washington
Change
15.27 8.62 23.01 11.51 10.87 10.95
All amounts in millions
from last financial year
         
Implied Share Price £7.34 $3.37 $92.96 $134.34 $69.21
Market Cap 1,775 15,411 9,773 9,673 9,215
Net Debt 791 7,814 868 2,264 -807
Enterprise Value (EV) 2,566 23,086 10,641 11,937 8,407
Revenue 1,919 1,228 13,476 2,418 6,616
EBITDA 297 1,003 924 1,098 767
Percent 15.5 % 81.7 % 6.9 % 45.4 % 11.6 %
EBIT 167 691 858 813 721
Percent 8.7 % 56.2 % 6.4 % 33.6 % 10.9 %
Balance Sheet          
Total Assets 2,484 12,051 3,184 8,341 2,582
Total Liabilities 1,668 10,731 2,033 4,426 890
Shareholders Equity 816 1,319 1,150 3,914 1,691.993

Comments

No comments yet. Login to comment.