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)
Dollar4Point50
Implied share price

Sell Overvalued by 51.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABB
ABB Grain Limited
VT
Viterra Inc.
Change
CZZ
Cosan Limited
Change
SEB
Seaboard Corporation
Change
GNC
GrainCorp Limited
Change
7.69 14.08 10.29 4.51 4.85 8.84
All amounts in millions
from last financial year
         
Implied Share Price $4.50 $11.31 $37.18 $2958.57 $7.58
Market Cap 1,602 5,935 3,429 2,331 1,776
Net Debt 227 915 5,960 -221 330
Enterprise Value (EV) 1,829 6,851 9,400 2,110 2,107
Revenue 2,238 11,193 18,063 5,746 2,776
EBITDA 129 665 2,084 435 238
Percent 5.8 % 5.9 % 11.5 % 7.6 % 8.6 %
EBIT 98 489 1,270 354 160
Percent 4.4 % 4.4 % 7.0 % 6.2 % 5.8 %
Balance Sheet          
Total Assets 1,809 6,813 19,212 3,006 2,635
Total Liabilities 698 2,947 14,651 927 1,262
Shareholders Equity 1,110 3,866 4,560 2,078 1,372.7

Comments

No comments yet. Login to comment.