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)
Dollar98Point18
Implied share price

Buy Undervalued by 223.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
ASX
ASX Ltd.
GS
Goldman Sachs Group, Inc.
Change
UBS
UBS AG (USA)
Change
BAM
Brookfield Asset Management Inc. (USA)
Change
BLK
BlackRock, Inc.
Change
21.56 3.44 34.58 14.45 10.0
All amounts in millions
from last financial year
         
Implied Share Price $98.18 $0.00 0 $76.23 $399.17
Market Cap 5,324 49,123 44,502 38,390 31,754
Net Debt -3,068 234,604 273,247 36,180 2,804
Enterprise Value (EV) 2,255 283,727 316,104 55,807 34,558
Revenue 797 36,793 0 15,921 9,081
EBITDA 655 8,204 0 3,863 3,455
Percent 82.1 % 22.3 % n/a % 24.3 % 38.0 %
EBIT 629 6,339 0 3,043 3,161
Percent 78.9 % 17.2 % n/a % 19.1 % 34.8 %
Balance Sheet          
Total Assets 6,182 923,225 1,419,161 91,030 179,896
Total Liabilities 3,161 852,846 1,365,716 72,139 154,848
Shareholders Equity 3,021 70,379 53,445 18,891 25,048.0

Comments

No comments yet. Login to comment.