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)
Dollar10Point59
Implied share price

Within margin of safety Overvalued by 4.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
POT
Port of Tauranga
CHRW
C.H. Robinson Worldwide, Inc.
Change
EXPD
Expeditors International of Washington
Change
KSU
Kansas City Southern
Change
MAP
Macquarie Airports
Change
15.9 16.55 13.29 10.3 12.03 34.66
All amounts in millions
from last financial year
         
Implied Share Price $10.59 $72.32 $55.23 $97.41 $0.00
Market Cap 1,481 9,884 8,054 7,723 5,378
Net Debt 93 -311 -1,294 1,566 5,788
Enterprise Value (EV) 1,575 9,573 6,759 9,289 11,167
Revenue 185 10,336 6,150 2,098 1,025
EBITDA 95 720 656 772 322
Percent 51.3 % 7.0 % 10.7 % 36.8 % 31.4 %
EBIT 78 692 618 586 16
Percent 42.1 % 6.7 % 10.1 % 27.9 % 1.6 %
Balance Sheet          
Total Assets 990 2,138 2,866 6,173 12,134
Total Liabilities 290 889 863 3,408 9,840
Shareholders Equity 700 1,248 2,003 2,764 2,293.928

Comments

No comments yet. Login to comment.