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)
Dollar0Point04
Implied share price

Sell Overvalued by 92.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
CEU
ConnectEast Group
FLR
Fluor Corporation (NEW)
Change
TCL
Transurban Group
Change
LEI
Leighton Holdings Limited
Change
SNC
SNC-Lavalin Group Inc.
Change
8.88 23.41 5.91 14.34 5.52 8.88
All amounts in millions
from last financial year
         
Implied Share Price $0.04 $72.57 $2.60 $29.99 $36.62
Market Cap 2,147 8,740 8,487 6,040 5,533
Net Debt 1,049 -1,724 3,826 640 1,006
Enterprise Value (EV) 3,216 7,015 12,274 6,681 6,536
Revenue 218 23,381 1,307 10,169 7,209
EBITDA 137 1,187 856 1,210 735
Percent 62.9 % 5.1 % 65.5 % 11.9 % 10.2 %
EBIT 50 985 566 664 597
Percent 22.9 % 4.2 % 43.3 % 6.5 % 8.3 %
Balance Sheet          
Total Assets 3,143 8,270 10,403 9,900 8,354
Total Liabilities 1,357 4,874 6,690 7,216 6,470
Shareholders Equity 1,785 3,395 3,713 2,684 1,883.068

Comments

No comments yet. Login to comment.