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)
Dollar17Point14
Implied share price

Buy Undervalued by 69.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
AW
Allied Waste Industries, Inc.
WMI
Waste Management, Inc.
Change
RSG
Republic Services, Inc.
Change
SRCL
Stericycle, Inc.
Change
VE
Veolia Environnement (ADR)
Change
8.4 6.55 7.43 6.79 16.28 4.66
All amounts in millions
from last financial year
         
Implied Share Price $17.14 $41.16 $36.51 $35.12 $47.44
Market Cap 4,390 15,803 9,614 7,067 6,627
Net Debt 6,412 8,368 6,855 1,361 15,353
Enterprise Value (EV) 10,802 24,171 16,470 8,429 21,812
Revenue 6,068 12,515 8,192 1,676 29,647
EBITDA 1,649 3,251 2,424 517 4,681
Percent 27.2 % 26.0 % 29.6 % 30.9 % 15.8 %
EBIT 1,096 2,057 1,580 451 1,838
Percent 18.1 % 16.4 % 19.3 % 26.9 % 6.2 %
Balance Sheet          
Total Assets 13,948 21,476 19,551 3,177 50,405
Total Liabilities 10,044 15,216 11,870 1,978 43,335
Shareholders Equity 3,904 6,260 7,681 1,198 7,069.7

Price history

Comments

No comments yet. Login to comment.