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)
Pound10Point02
Implied share price

Buy Undervalued by 209.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
TOMK
Tomkins plc
GE
General Electric Company
Change
UTX
United Technologies Corporation
Change
MMM
3M Company
Change
EMR
Emerson Electric Co.
Change
15.54 5.32 19.83 11.32 10.09 9.68
All amounts in millions
from last financial year
         
Implied Share Price £10.02 $11.46 $141.09 $172.71 $97.60
Market Cap 2,875 243,716 89,493 76,880 42,628
Net Debt 261 336,704 18,402 1,541 2,926
Enterprise Value (EV) 3,139 581,791 107,636 78,421 45,554
Revenue 4,180 147,359 57,708 29,904 24,412
EBITDA 589 29,339 9,508 7,771 4,704
Percent 14.1 % 19.9 % 16.5 % 26.0 % 19.3 %
EBIT 391 18,378 7,437 6,483 3,881
Percent 9.4 % 12.5 % 12.9 % 21.7 % 15.9 %
Balance Sheet          
Total Assets 3,673 685,328 89,409 33,876 23,818
Total Liabilities 2,137 562,302 63,495 16,301 13,523
Shareholders Equity 1,536 123,026 25,914 17,575 10,295.0

Comments

No comments yet. Login to comment.