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)
Dollar40Point76
Implied share price

Buy Undervalued by 36.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
AVY
Avery Dennison Corporation
BXB
Brambles Limited
Change
AMC
Amcor Limited
Change
BLL
Ball Corporation
Change
CCK
Crown Holdings, Inc.
Change
8.76 6.87 10.45 8.12 7.89 7.48
All amounts in millions
from last financial year
         
Implied Share Price $40.76 $5.75 $8.45 $46.83 $45.87
Market Cap 3,097 10,737 9,219 6,320 5,368
Net Debt 1,003 2,998 3,189 2,978 3,190
Enterprise Value (EV) 4,101 13,731 12,408 9,298 8,522
Revenue 6,026 4,807 12,412 8,630 8,644
EBITDA 597 1,314 1,528 1,178 1,139
Percent 9.9 % 27.3 % 12.3 % 13.7 % 13.2 %
EBIT 350 828 1,017 877 963
Percent 5.8 % 17.2 % 8.2 % 10.2 % 11.1 %
Balance Sheet          
Total Assets 4,972 7,768 10,924 7,284 6,868
Total Liabilities 3,314 5,317 7,235 6,065 7,341
Shareholders Equity 1,658 2,451 3,688 1,219 -473.0

Price history

Comments

No comments yet. Login to comment.