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)
Dollar9Point40
Implied share price

Sell Overvalued by 30.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
NAL.U
Newalta Income Fund
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
OCX
ONEX Corporation
Change
14.17 17.99 17.82 10.48 13.64
All amounts in millions
from last financial year
         
Implied Share Price $9.40 0 $36.37 $34.65 $90.45
Market Cap 655 27,917 13,442 12,098 8,373
Net Debt 281 77,955 1,005 1,222 15,592
Enterprise Value (EV) 937 104,224 14,338 13,319 23,973
Revenue 576 0 1,200 3,460 19,681
EBITDA 52 0 804 1,271 1,758
Percent 9.0 % n/a % 67.0 % 36.7 % 8.9 %
EBIT 52 0 119 888 691
Percent 9.0 % n/a % 10.0 % 25.7 % 3.5 %
Balance Sheet          
Total Assets 1,047 196,755 7,943 7,016 35,810
Total Liabilities 523 181,639 2,451 3,058 35,973
Shareholders Equity 524 15,116 5,492 3,958 -163.0

Comments

No comments yet. Login to comment.