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?
Dollar70Point11
Implied share price

Buy Undervalued by 56.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
WPK
Winpak Ltd.
BXB
Brambles Limited
Change
AMC
Amcor Limited
Change
BLL
Ball Corporation
Change
SEE
Sealed Air Corp.
Change
23.83 14.95 13.53 45.95 17.14 12.58
All amounts in millions
from last financial year
         
Implied Share Price $70.11 $22.09 $6.26 $120.78 $106.50
Market Cap 2,919 18,763 17,534 13,779 9,079
Net Debt -165 2,621 3,817 4,827 4,196
Enterprise Value (EV) 2,754 21,384 21,315 18,606 13,276
Revenue 797 5,535 9,421 7,997 7,031
EBITDA 184 1,580 463 1,085 1,055
Percent 23.1 % 28.5 % 4.9 % 13.6 % 15.0 %
EBIT 150 1,031 73 799 841
Percent 18.9 % 18.6 % 0.8 % 10.0 % 12.0 %
Balance Sheet          
Total Assets 766 7,896 8,682 9,697 7,390
Total Liabilities 161 4,941 7,898 8,446 6,862
Shareholders Equity 604 2,955 783 1,251 527.1

Comments

No comments yet. Login to comment.