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)
Dollar12Point29
Implied share price

Sell Overvalued by 38.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
POT
Port of Tauranga
MAP
Macquarie Airports
Change
CHRW
C.H. Robinson Worldwide, Inc.
Change
KSU
Kansas City Southern
Change
EXPD
Expeditors International of Washington
Change
15.27 23.2 23.01 11.51 10.87 10.95
All amounts in millions
from last financial year
         
Implied Share Price $12.29 $3.37 $92.96 $134.34 $69.21
Market Cap 2,701 15,411 9,773 9,673 9,215
Net Debt 308 7,814 868 2,264 -807
Enterprise Value (EV) 3,009 23,086 10,641 11,937 8,407
Revenue 245 1,228 13,476 2,418 6,616
EBITDA 129 1,003 924 1,098 767
Percent 52.8 % 81.7 % 6.9 % 45.4 % 11.6 %
EBIT 106 691 858 813 721
Percent 43.2 % 56.2 % 6.4 % 33.6 % 10.9 %
Balance Sheet          
Total Assets 1,322 12,051 3,184 8,341 2,582
Total Liabilities 436 10,731 2,033 4,426 890
Shareholders Equity 885 1,319 1,150 3,914 1,691.993

Comments

No comments yet. Login to comment.