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)
Dollar1Point12
Implied share price

Within margin of safety Undervalued by 4.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
NZX
New Zealand Exchange Limited
NYX
NYSE Euronext
Change
LSE
London Stock Exchange Group Plc
Change
ASX
ASX Ltd.
Change
X
TSX Group, Inc.
Change
11.19 10.66 13.26 16.24 2.99 12.04
All amounts in millions
from last financial year
         
Implied Share Price $1.12 $37.46 £18.88 $78.96 $52.64
Market Cap 287 11,185 9,910 9,271 3,174
Net Debt -20 2,129 685 -7,072 875
Enterprise Value (EV) 262 13,314 10,595 2,198 4,049
Revenue 73 3,749 1,418 907 763
EBITDA 24 1,004 652 734 336
Percent 33.6 % 26.8 % 46.0 % 80.9 % 44.1 %
EBIT 17 743 435 691 267
Percent 24.0 % 19.8 % 30.7 % 76.2 % 35.0 %
Balance Sheet          
Total Assets 193 12,556 463,251 10,451 17,017
Total Liabilities 117 6,211 460,507 6,627 14,229
Shareholders Equity 76 6,345 2,743 3,824 2,788.0

Comments

No comments yet. Login to comment.