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)
Dollar144Point13
Implied share price

Buy Undervalued by 16.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
ASH
Ashland Inc.
CSL
Carlisle Companies, Inc.
Change
BGA
Bega Cheese Ltd
Change
SHLM
A. Schulman, Inc.
Change
RAVN
Raven Industries, Inc.
Change
12.39 10.99 10.83 16.06 11.12 21.63
All amounts in millions
from last financial year
         
Implied Share Price $144.13 $115.98 $4.97 $34.97 $13.31
Market Cap 7,657 6,506 998 825 814
Net Debt 2,472 334 53 969 -33
Enterprise Value (EV) 10,129 6,841 1,051 1,794 780
Revenue 5,387 3,543 1,195 2,392 258
EBITDA 922 632 65 161 36
Percent 17.1 % 17.8 % 5.5 % 6.7 % 14.0 %
EBIT 581 502 43 102 18
Percent 10.8 % 14.2 % 3.6 % 4.3 % 7.2 %
Balance Sheet          
Total Assets 10,054 3,950 586 2,351 306
Total Liabilities 7,017 1,603 258 1,767 37
Shareholders Equity 3,037 2,347 327 584 268.791

Price history

Comments

No comments yet. Login to comment.