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)
Dollar39Point22
Implied share price

Sell Overvalued by 15.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
NUE
Nucor Corporation
PKX
POSCO (ADR)
Change
MT
ArcelorMittal (ADR)
Change
STLD
Steel Dynamics, Inc.
Change
GNA
Gerdau Ameristeel Corporation
Change
8.17 9.39 2.89 -47.1 12.19 21.87
All amounts in millions
from last financial year
         
Implied Share Price $39.22 $379116.34 $0.00 $14.14 $1.88
Market Cap 14,698 17,787 17,385 6,057 5,083
Net Debt 2,411 16,575,547 15,784 1,867 1,704
Enterprise Value (EV) 17,110 16,579,621 28,069 7,925 6,744
Revenue 16,439 58,192,344 63,578 7,594 4,195
EBITDA 1,822 5,738,898 -596 650 308
Percent 11.1 % 9.9 % -0.9 % 8.6 % 7.4 %
EBIT 1,122 2,410,042 -3,897 355 28
Percent 6.8 % 4.1 % -6.1 % 4.7 % 0.7 %
Balance Sheet          
Total Assets 14,226 80,408,759 76,846 6,202 6,366
Total Liabilities 6,810 39,173,409 51,574 3,522 3,525
Shareholders Equity 7,416 41,235,349 25,272 2,679 2,841.037

Price history

Comments

No comments yet. Login to comment.