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)
Dollar2Point94
Implied share price

Buy Undervalued by 105.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
SKL
Skellerup Holdings Ltd.
ASH
Ashland Inc.
Change
CSL
Carlisle Companies, Inc.
Change
RAVN
Raven Industries, Inc.
Change
CRG
Crane Group Limited
Change
14.79 7.3 18.53 11.02 12.26 10.03
All amounts in millions
from last financial year
         
Implied Share Price $2.94 $44.43 $76.68 $70.72 $16.25
Market Cap 275 5,150 3,375 1,067 806
Net Debt 8 3,095 687 -25 154
Enterprise Value (EV) 283 8,245 4,062 1,041 961
Revenue 193 6,502 3,224 381 1,863
EBITDA 38 445 368 84 95
Percent 20.1 % 6.8 % 11.4 % 22.3 % 5.1 %
EBIT 31 146 280 75 63
Percent 16.3 % 2.2 % 8.7 % 19.8 % 3.4 %
Balance Sheet          
Total Assets 173 12,966 3,137 245 1,231
Total Liabilities 63 8,831 1,637 65 576
Shareholders Equity 110 4,135 1,500 180 655.735

Comments

No comments yet. Login to comment.