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)
Dollar8Point18
Implied share price

Buy Undervalued by 7.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
AMC
Amcor Limited
BXB
Brambles Limited
Change
BLL
Ball Corporation
Change
CCK
Crown Holdings, Inc.
Change
MWV
MeadWestvaco Corp.
Change
8.54 8.12 10.45 7.89 7.48 6.33
All amounts in millions
from last financial year
         
Implied Share Price $8.18 $5.56 $45.22 $44.22 $40.61
Market Cap 9,219 10,737 6,320 5,368 4,824
Net Debt 3,189 2,998 2,978 3,190 1,477
Enterprise Value (EV) 12,408 13,731 9,298 8,522 6,301
Revenue 12,412 4,807 8,630 8,644 6,060
EBITDA 1,528 1,314 1,178 1,139 995
Percent 12.3 % 27.3 % 13.7 % 13.2 % 16.4 %
EBIT 1,017 828 877 963 644
Percent 8.2 % 17.2 % 10.2 % 11.1 % 10.6 %
Balance Sheet          
Total Assets 10,924 7,768 7,284 6,868 8,763
Total Liabilities 7,235 5,317 6,065 7,341 5,581
Shareholders Equity 3,688 2,451 1,219 -473 3,182.0

Comments

No comments yet. Login to comment.