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  

What's this?
Dollar1Point03
Implied share price

Sell Overvalued by 75.9%

5% margin of safety What's this?

EV / Revenue
Use Average
WHF
Whitefield Limited
MQG
Macquarie Group Limited
Change
CPG.U
Crescent Point Energy Trust
Change
COS.U
Canadian Oil Sands Trust
Change
OCX
ONEX Corporation
Change
6.41 20.4 11.94 3.85 1.22
All amounts in millions
from last financial year
         
Implied Share Price $1.03 0 $23.39 $43.23 $1072.68
Market Cap 356 27,917 13,442 12,098 8,373
Net Debt 35 77,955 1,005 1,222 15,592
Enterprise Value (EV) 378 104,224 14,338 13,319 23,973
Revenue 18 0 1,200 3,460 19,681
EBITDA 0 0 804 1,271 1,758
Percent n/a % n/a % 67.0 % 36.7 % 8.9 %
EBIT 14 0 119 888 691
Percent 76.1 % n/a % 10.0 % 25.7 % 3.5 %
Balance Sheet          
Total Assets 416 196,755 7,943 7,016 35,810
Total Liabilities 74 181,639 2,451 3,058 35,973
Shareholders Equity 342 15,116 5,492 3,958 -163.0

Comments

No comments yet. Login to comment.