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)
Dollar102Point58
Implied share price

Buy Undervalued by 38.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
BDK
The Black & Decker Corporation
SWK
The Stanley Works
Change
PNR
Pentair, Inc.
Change
WHR
Whirlpool Corporation
Change
JAH
Jarden Corporation
Change
15.57 11.63 9.9 31.47 7.27 10.92
All amounts in millions
from last financial year
         
Implied Share Price $102.58 $138.82 $23.21 $299.32 $77.29
Market Cap 4,565 13,251 11,837 10,368 5,815
Net Debt 631 2,822 2,196 1,293 2,764
Enterprise Value (EV) 5,197 15,936 14,033 11,661 8,579
Revenue 4,775 10,190 4,416 18,143 6,696
EBITDA 446 1,610 445 1,605 785
Percent 9.4 % 15.8 % 10.1 % 8.8 % 11.7 %
EBIT 320 1,164 282 1,054 632
Percent 6.7 % 11.4 % 6.4 % 5.8 % 9.5 %
Balance Sheet          
Total Assets 5,495 15,844 11,795 15,396 7,710
Total Liabilities 4,196 9,176 5,428 11,136 5,951
Shareholders Equity 1,299 6,667 6,366 4,260 1,759.6

Price history

Comments

No comments yet. Login to comment.