RE:ACTUAL EV with calcsIt is right but you are assuming a lower EIBTDA which they have not.
visionaryfool wrote:
All numbers in $USD:
Debt = $3.3B
Shares oustanding = 52.5M
Stock price = 23.03
Market Cap = ~1.2B
EV = $4.5B
EBITDA range of $610M to $650M. My take, with currency adjustments, will be between $550M at low range and $600M at high range.
EV/EBTIDA Low = 8.1x
EV/EBITDA high = 7..5x
Let me know if i missed anything.