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)
Dollar45Point28
Implied share price

Buy Undervalued by 12.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
BLL
Ball Corporation
BXB
Brambles Limited
Change
AMC
Amcor Limited
Change
CCK
Crown Holdings, Inc.
Change
MWV
MeadWestvaco Corp.
Change
8.55 7.89 10.45 8.12 7.48 6.33
All amounts in millions
from last financial year
         
Implied Share Price $45.28 $5.56 $8.19 $44.28 $40.65
Market Cap 6,320 10,737 9,219 5,368 4,824
Net Debt 2,978 2,998 3,189 3,190 1,477
Enterprise Value (EV) 9,298 13,731 12,408 8,522 6,301
Revenue 8,630 4,807 12,412 8,644 6,060
EBITDA 1,178 1,314 1,528 1,139 995
Percent 13.7 % 27.3 % 12.3 % 13.2 % 16.4 %
EBIT 877 828 1,017 963 644
Percent 10.2 % 17.2 % 8.2 % 11.1 % 10.6 %
Balance Sheet          
Total Assets 7,284 7,768 10,924 6,868 8,763
Total Liabilities 6,065 5,317 7,235 7,341 5,581
Shareholders Equity 1,219 2,451 3,688 -473 3,182.0

Price history

Comments

No comments yet. Login to comment.