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)
Pound29Point72
Implied share price

Sell Overvalued by 5.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
WOS
Wolseley plc
ITW
Illinois Tool Works Inc.
Change
CMI
Cummins Inc.
Change
GWW
W.W. Grainger, Inc.
Change
IR
Ingersoll-Rand Company Limited
Change
10.36 10.93 9.79 9.18 13.12 10.06
All amounts in millions
from last financial year
         
Implied Share Price £29.72 $74.57 $130.39 $200.51 $58.31
Market Cap 8,605 31,638 22,034 17,689 16,866
Net Debt 21 2,269 -841 112 2,350
Enterprise Value (EV) 8,625 33,907 21,188 17,801 19,217
Revenue 13,421 17,924 17,334 8,950 14,034
EBITDA 789 3,462 2,307 1,357 1,909
Percent 5.9 % 19.3 % 13.3 % 15.2 % 13.6 %
EBIT 604 2,849 1,938 1,198 1,531
Percent 4.5 % 15.9 % 11.2 % 13.4 % 10.9 %
Balance Sheet          
Total Assets 7,140 19,309 12,548 5,014 18,492
Total Liabilities 4,007 8,748 5,945 1,990 11,345
Shareholders Equity 3,133 10,561 6,603 3,023 7,147.8

Comments

No comments yet. Login to comment.