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)
Dollar0Point26
Implied share price

Sell Overvalued by 82.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
AWB
AWB Limited
GS
Goldman Sachs Group, Inc.
Change
UBS
UBS AG (USA)
Change
BAM
Brookfield Asset Management Inc. (USA)
Change
BLK
BlackRock, Inc.
Change
21.56 47.62 34.58 14.45 10.0
All amounts in millions
from last financial year
         
Implied Share Price $0.26 $0.00 0 $76.23 $399.17
Market Cap 1,187 49,123 44,502 38,390 31,754
Net Debt 630 234,604 273,247 36,180 2,804
Enterprise Value (EV) 1,856 283,727 316,104 55,807 34,558
Revenue 5,544 36,793 0 15,921 9,081
EBITDA 38 8,204 0 3,863 3,455
Percent 0.7 % 22.3 % n/a % 24.3 % 38.0 %
EBIT 11 6,339 0 3,043 3,161
Percent 0.2 % 17.2 % n/a % 19.1 % 34.8 %
Balance Sheet          
Total Assets 2,695 923,225 1,419,161 91,030 179,896
Total Liabilities 1,427 852,846 1,365,716 72,139 154,848
Shareholders Equity 1,267 70,379 53,445 18,891 25,048.0

Comments

No comments yet. Login to comment.