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)
Pound16Point21
Implied share price

Sell Overvalued by 22.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
AGK
Aggreko plc
IX
ORIX Corporation (ADR)
Change
HTZ
Hertz Global Holdings, Inc.
Change
URI
United Rentals, Inc.
Change
RRR
RSC Holdings Inc.
Change
8.94 11.31 12.14 4.94 7.14 8.78
All amounts in millions
from last financial year
         
Implied Share Price £16.21 $0.00 $46.15 $55.68 $24.54
Market Cap 5,596 9,694 6,048 3,560 2,543
Net Debt 364 3,938,561 10,385 3,006 2,317
Enterprise Value (EV) 5,961 3,943,256 16,433 6,566 4,860
Revenue 1,396 972,884 8,298 2,611 1,522
EBITDA 526 324,870 3,328 920 553
Percent 37.7 % 33.4 % 40.1 % 35.2 % 36.4 %
EBIT 337 156,637 1,290 434 210
Percent 24.2 % 16.1 % 15.6 % 16.6 % 13.8 %
Balance Sheet          
Total Assets 1,772 8,354,874 17,673 4,143 3,140
Total Liabilities 891 6,958,737 15,438 4,040 3,179
Shareholders Equity 881 1,396,137 2,234 103 -38.419

Comments

No comments yet. Login to comment.