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)
Pound3Point59
Implied share price

Buy Undervalued by 281.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
SHI
SIG plc
PCP
Precision Castparts Corp.
Change
TS
Tenaris S.A. (ADR)
Change
PCL
Plum Creek Timber Co. Inc.
Change
VMI
Valmont Industries, Inc.
Change
15.46 4.87 13.88 16.09 22.69 9.46
All amounts in millions
from last financial year
         
Implied Share Price £3.59 $183.90 $32.37 $20.70 $192.18
Market Cap 553 24,047 20,182 6,080 3,071
Net Debt 164 -922 -344 2,519 123
Enterprise Value (EV) 719 23,125 39,404 8,599 3,194
Revenue 2,808 6,220 9,972 1,167 2,661
EBITDA 147 1,666 2,449 379 337
Percent 5.3 % 26.8 % 24.6 % 32.5 % 12.7 %
EBIT 93 1,502 1,894 283 263
Percent 3.3 % 24.2 % 19.0 % 24.3 % 9.9 %
Balance Sheet          
Total Assets 1,469 8,955 14,863 4,259 2,306
Total Liabilities 762 1,794 4,357 2,996 1,159
Shareholders Equity 706 7,161 10,506 1,263 1,146.962

Comments

No comments yet. Login to comment.