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)
Dollar0Point15
Implied share price

Buy Undervalued by 650.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
PPX
PaperlinX Limited
MNDI
Mondi Plc
Change
DLX
Deluxe Corporation
Change
SR
The Standard Register Company
Change
CXP
Corporate Express Australia Limited
Change
8.56 -2.14 6.99 8.48 12.74 8.65
All amounts in millions
from last financial year
         
Implied Share Price $0.15 £20.34 $70.69 $28.06 $4.69
Market Cap 15 7,758 3,409 2,969 798
Net Debt -30 1,505 566 2,175 144
Enterprise Value (EV) -17 9,283 3,976 5,145 943
Revenue 392 6,819 1,772 1,976 1,161
EBITDA 8 1,329 468 403 109
Percent 2.1 % 19.5 % 26.4 % 20.4 % 9.4 %
EBIT 6 957 373 272 91
Percent 1.6 % 14.0 % 21.1 % 13.8 % 7.9 %
Balance Sheet          
Total Assets 225 6,469 1,842 5,290 525
Total Liabilities 86 3,564 1,097 3,716 318
Shareholders Equity 139 2,905 745 1,573 206.459

Comments

No comments yet. Login to comment.