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)
Pound13Point75
Implied share price

Buy Undervalued by 14.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
AHT
Ashtead Group plc
IX
ORIX Corporation (ADR)
Change
AER
AerCap Holdings N.V.
Change
UHAL
AMERCO
Change
URI
United Rentals, Inc.
Change
6.72 6.05 6.54 8.28 6.88 5.29
All amounts in millions
from last financial year
         
Implied Share Price £13.75 $145.40 $3.17 $325.27 $121.23
Market Cap 5,995 19,103 7,522 6,577 6,518
Net Debt 2,001 3,479,131 27,238 2,064 7,983
Enterprise Value (EV) 7,996 3,573,643 34,293 8,641 14,501
Revenue 2,545 2,369,202 5,104 3,275 5,817
EBITDA 1,321 546,042 4,141 1,256 2,742
Percent 51.9 % 23.0 % 81.1 % 38.3 % 47.1 %
EBIT 849 301,189 2,298 866 1,498
Percent 33.4 % 12.7 % 45.0 % 26.5 % 25.8 %
Balance Sheet          
Total Assets 4,749 10,996,906 43,749 8,127 12,083
Total Liabilities 3,268 8,686,475 35,400 5,875 10,607
Shareholders Equity 1,480 2,310,431 8,348 2,251 1,476.0

Comments

No comments yet. Login to comment.