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)
Dollar4Point65
Implied share price

Sell Overvalued by 43.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
AIO
Asciano Group
HII
Huntington Ingalls Industries Inc
Change
KEX
Kirby Corporation
Change
GLNG
Golar LNG Limited (USA)
Change
ALEX
Alexander & Baldwin, Inc.
Change
7.73 11.11 7.25 6.86 -66.04 10.92
All amounts in millions
from last financial year
         
Implied Share Price $4.65 $159.40 $67.70 $0.00 $28.78
Market Cap 8,104 6,976 3,150 1,995 1,904
Net Debt 3,521 379 768 1,730 508
Enterprise Value (EV) 11,554 7,355 3,918 3,714 2,412
Revenue 3,575 7,020 2,147 102 1,646
EBITDA 1,040 1,014 571 -56 221
Percent 29.1 % 14.4 % 26.6 % -54.8 % 13.4 %
EBIT 657 834 378 -129 109
Percent 18.4 % 11.9 % 17.6 % -126.6 % 6.6 %
Balance Sheet          
Total Assets 8,740 6,024 4,152 4,265 2,495
Total Liabilities 4,660 4,534 1,883 2,391 1,359
Shareholders Equity 4,080 1,490 2,268 1,873 1,136.0

Comments

No comments yet. Login to comment.