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 133.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
MAP
Macquarie Airports
CHRW
C.H. Robinson Worldwide, Inc.
Change
EXPD
Expeditors International of Washington
Change
KSU
Kansas City Southern
Change
AIA
Auckland International Airport Limited
Change
12.32 34.66 13.29 10.3 12.03 14.96
All amounts in millions
from last financial year
         
Implied Share Price $0.00 $56.47 $44.17 $72.28 $2.00
Market Cap 5,378 9,884 8,054 7,723 3,418
Net Debt 5,788 -311 -1,294 1,566 1,038
Enterprise Value (EV) 11,167 9,573 6,759 9,289 4,462
Revenue 1,025 10,336 6,150 2,098 397
EBITDA 322 720 656 772 298
Percent 31.4 % 7.0 % 10.7 % 36.8 % 75.0 %
EBIT 16 692 618 586 241
Percent 1.6 % 6.7 % 10.1 % 27.9 % 60.7 %
Balance Sheet          
Total Assets 12,134 2,138 2,866 6,173 3,866
Total Liabilities 9,840 889 863 3,408 1,398
Shareholders Equity 2,293 1,248 2,003 2,764 2,467.531

Comments

No comments yet. Login to comment.