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)
Dollar0Point00
Implied share price

Sell Overvalued by 433.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
GTP
Great Southern Ltd.
WY
Weyerhaeuser Company
Change
RYN
Rayonier Inc.
Change
WFT
West Fraser Timber Co. Ltd.
Change
CFP
Canfor Corporation
Change
12.66 16.42 14.03 12.46 9.55 7.84
All amounts in millions
from last financial year
         
Implied Share Price $0.00 $16.63 $44.25 $61.03 $18.50
Market Cap 39 10,286 5,324 1,791 1,555
Net Debt 711 3,528 768 238 210
Enterprise Value (EV) 751 13,814 6,092 2,154 1,765
Revenue 444 6,216 1,488 2,762 2,421
EBITDA 45 985 488 225 225
Percent 10.3 % 15.8 % 32.8 % 8.2 % 9.3 %
EBIT 35 509 353 57 55
Percent 7.9 % 8.2 % 23.7 % 2.1 % 2.3 %
Balance Sheet          
Total Assets 1,790 12,598 2,569 2,537 2,401
Total Liabilities 1,107 8,335 1,246 1,054 1,274
Shareholders Equity 682 4,263 1,323 1,483 1,127.3

Comments

No comments yet. Login to comment.