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)
Pound3Point87
Implied share price

Buy Undervalued by 32.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
HEAD
Headlam Group plc
WES
Wesfarmers Limited
Change
MAS
Masco Corporation
Change
TPX
Tempur-Pedic International Inc.
Change
LEG
Leggett & Platt, Inc.
Change
9.44 7.09 9.13 11.97 9.63 8.94
All amounts in millions
from last financial year
         
Implied Share Price £3.87 $31.33 $9.02 $48.28 $21.79
Market Cap 241 35,076 4,717 3,136 2,858
Net Debt -7 2,994 2,369 473 616
Enterprise Value (EV) 234 37,926 7,086 3,610 3,475
Revenue 569 54,875 7,467 1,417 3,636
EBITDA 33 4,155 592 374 388
Percent 5.8 % 7.6 % 7.9 % 26.4 % 10.7 %
EBIT 28 3,232 329 340 271
Percent 4.9 % 5.9 % 4.4 % 24.0 % 7.5 %
Balance Sheet          
Total Assets 376 40,814 7,297 828 2,915
Total Liabilities 209 15,485 6,770 797 1,617
Shareholders Equity 166 25,329 527 30 1,297.2

Comments

No comments yet. Login to comment.