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)
Dollar8Point35
Implied share price

Buy Undervalued by 54.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
NPX
Nuplex Industries Limited
DOW
The Dow Chemical Company
Change
DD
E.I. du Pont de Nemours & Company
Change
ROH
Rohm and Haas Company
Change
EMN
Eastman Chemical Company
Change
10.92 7.25 8.28 13.57 13.45 7.18
All amounts in millions
from last financial year
         
Implied Share Price $8.35 $72.02 $53.23 $61.23 $123.80
Market Cap 1,042 59,429 58,448 15,414 9,715
Net Debt 68 8,633 2,601 3,021 6,715
Enterprise Value (EV) 1,090 68,062 61,049 18,435 16,426
Revenue 1,380 48,778 25,268 9,575 9,648
EBITDA 150 8,219 4,498 1,371 2,288
Percent 10.9 % 16.8 % 17.8 % 14.3 % 23.7 %
EBIT 112 6,045 3,160 841 1,717
Percent 8.1 % 12.4 % 12.5 % 8.8 % 17.8 %
Balance Sheet          
Total Assets 1,025 67,938 41,166 9,909 15,580
Total Liabilities 485 42,564 31,173 6,933 11,639
Shareholders Equity 539 25,374 9,993 2,976 3,941.0

Comments

No comments yet. Login to comment.