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)
Pound4Point85
Implied share price

Buy Undervalued by 108.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
AHT
Ashtead Group plc
IX
ORIX Corporation (ADR)
Change
HTZ
Hertz Global Holdings, Inc.
Change
AGK
Aggreko plc
Change
URI
United Rentals, Inc.
Change
9.49 5.75 12.14 4.94 11.31 7.14
All amounts in millions
from last financial year
         
Implied Share Price £4.85 $0.00 $50.50 £17.29 $61.07
Market Cap 1,170 9,694 6,048 5,596 3,560
Net Debt 775 3,938,561 10,385 364 3,006
Enterprise Value (EV) 1,948 3,943,256 16,433 5,961 6,566
Revenue 948 972,884 8,298 1,396 2,611
EBITDA 338 324,870 3,328 526 920
Percent 35.7 % 33.4 % 40.1 % 37.7 % 35.2 %
EBIT 152 156,637 1,290 337 434
Percent 16.0 % 16.1 % 15.6 % 24.2 % 16.6 %
Balance Sheet          
Total Assets 1,598 8,354,874 17,673 1,772 4,143
Total Liabilities 1,117 6,958,737 15,438 891 4,040
Shareholders Equity 481 1,396,137 2,234 881 103.0

Comments

No comments yet. Login to comment.