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)
Dollar409Point54
Implied share price

Buy Undervalued by 74.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
PCP
Precision Castparts Corp.
TS
Tenaris S.A. (ADR)
Change
PCL
Plum Creek Timber Co. Inc.
Change
BLD
Boral Limited
Change
VMI
Valmont Industries, Inc.
Change
20.59 12.41 23.61 23.49 11.91 12.69
All amounts in millions
from last financial year
         
Implied Share Price $409.54 $23.11 $29.76 $11.98 $222.70
Market Cap 32,326 15,298 6,369 4,781 2,949
Net Debt 4,112 -1,455 3,190 882 409
Enterprise Value (EV) 36,438 29,627 9,559 5,663 3,359
Revenue 10,005 7,100 1,445 4,311 2,618
EBITDA 2,937 1,254 407 475 264
Percent 29.4 % 17.7 % 28.2 % 11.0 % 10.1 %
EBIT 2,612 595 274 229 173
Percent 26.1 % 8.4 % 19.0 % 5.3 % 6.6 %
Balance Sheet          
Total Assets 19,428 14,886 4,990 5,800 2,392
Total Liabilities 8,499 3,173 3,512 2,294 1,473
Shareholders Equity 10,929 11,713 1,478 3,506 918.441

Price history

Comments

No comments yet. Login to comment.