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)
Pound2Point46
Implied share price

Buy Undervalued by 11.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
RTO
Rentokil Initial plc
RSG
Republic Services, Inc.
Change
WMI
Waste Management, Inc.
Change
WCN
Waste Connections, Inc.
Change
VE
Veolia Environnement (ADR)
Change
13.32 12.2 9.92 7.43 31.02 7.12
All amounts in millions
from last financial year
         
Implied Share Price £2.46 $76.41 $75.91 $27.35 $54.95
Market Cap 4,043 17,598 15,803 13,102 12,722
Net Debt 996 7,500 8,368 1,511 7,786
Enterprise Value (EV) 5,037 25,098 24,171 14,688 20,299
Revenue 1,759 9,115 12,515 1,925 24,964
EBITDA 413 2,529 3,251 473 2,851
Percent 23.5 % 27.7 % 26.0 % 24.6 % 11.4 %
EBIT 201 1,558 2,057 215 1,469
Percent 11.4 % 17.1 % 16.4 % 11.2 % 5.9 %
Balance Sheet          
Total Assets 2,160 20,535 21,476 3,241 35,888
Total Liabilities 1,948 12,761 15,216 2,112 27,550
Shareholders Equity 212 7,774 6,260 1,128 8,338.3

Comments

No comments yet. Login to comment.