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)
Dollar1Point76
Implied share price

Sell Overvalued by 15.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
ALS
Alesco Corporation Limited
MG
Magna International Inc.
Change
GPC
Genuine Parts Company
Change
MGA
Magna International Inc. (USA)
Change
DLPH
Delphi Automotive PLC
Change
5.88 6.58 4.55 9.8 4.49 4.56
All amounts in millions
from last financial year
         
Implied Share Price $1.76 $53.30 $38.04 $53.55 $36.23
Market Cap 194 9,922 9,872 9,857 9,062
Net Debt 78 -1,092 -25 -1,092 740
Enterprise Value (EV) 273 8,797 9,847 8,722 9,802
Revenue 534 28,748 12,458 28,748 16,041
EBITDA 41 1,932 1,005 1,942 2,150
Percent 7.8 % 6.7 % 8.1 % 6.8 % 13.4 %
EBIT 24 1,246 909 1,256 1,675
Percent 4.6 % 4.3 % 7.3 % 4.4 % 10.4 %
Balance Sheet          
Total Assets 608 14,679 5,879 14,679 9,128
Total Liabilities 176 6,504 3,096 6,504 7,440
Shareholders Equity 432 8,175 2,783 8,175 1,688.0

Comments

No comments yet. Login to comment.