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?
Dollar33Point20
Implied share price

Sell Overvalued by 30.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
RIO
Rio Tinto Limited
BHP
BHP Billiton Limited
Change
BBL
BHP Billiton plc (ADR)
Change
BHP
BHP Billiton Limited (ADR)
Change
BLT
BHP Billiton plc
Change
6.16 8.33 6.49 6.01 6.03 5.93
All amounts in millions
from last financial year
         
Implied Share Price $33.20 $19.92 $29.11 $33.02 £11.54
Market Cap 76,138 106,134 79,089 79,089 62,865
Net Debt 13,830 26,066 26,102 26,066 26,102
Enterprise Value (EV) 99,542 139,338 85,528 129,391 84,382
Revenue 34,829 30,912 30,912 30,912 30,912
EBITDA 11,950 21,461 14,221 21,461 14,221
Percent 34.3 % 69.4 % 46.0 % 69.4 % 46.0 %
EBIT 7,305 12,800 5,560 12,800 5,560
Percent 21.0 % 41.4 % 18.0 % 41.4 % 18.0 %
Balance Sheet          
Total Assets 91,564 118,953 118,953 118,953 118,953
Total Liabilities 54,215 64,663 64,663 64,663 64,663
Shareholders Equity 37,349 54,290 54,290 54,290 54,290.0

Comments

No comments yet. Login to comment.