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)
Dollar71Point04
Implied share price

Buy Undervalued by 157.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
TXT
Textron Inc.
GE
General Electric Company
Change
UTX
United Technologies Corporation
Change
MMM
3M Company
Change
EMR
Emerson Electric Co.
Change
15.54 7.13 19.83 11.32 10.09 9.68
All amounts in millions
from last financial year
         
Implied Share Price $71.04 $11.46 $141.09 $172.71 $97.60
Market Cap 7,668 243,716 89,493 76,880 42,628
Net Debt 2,574 336,704 18,402 1,541 2,926
Enterprise Value (EV) 10,242 581,791 107,636 78,421 45,554
Revenue 12,237 147,359 57,708 29,904 24,412
EBITDA 1,436 29,339 9,508 7,771 4,704
Percent 11.7 % 19.9 % 16.5 % 26.0 % 19.3 %
EBIT 1,053 18,378 7,437 6,483 3,881
Percent 8.6 % 12.5 % 12.9 % 21.7 % 15.9 %
Balance Sheet          
Total Assets 13,033 685,328 89,409 33,876 23,818
Total Liabilities 10,042 562,302 63,495 16,301 13,523
Shareholders Equity 2,991 123,026 25,914 17,575 10,295.0

Price history

Comments

No comments yet. Login to comment.