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  

What's this?
Dollar33Point15
Implied share price

Buy Undervalued by 53.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
AIR
AAR Corp.
BA
The Boeing Company
Change
HON
Honeywell International Inc.
Change
LMT
Lockheed Martin Corporation
Change
GD
General Dynamics Corporation
Change
9.58 7.42 10.0 11.01 7.19 8.17
All amounts in millions
from last financial year
         
Implied Share Price $33.15 $98.83 $67.63 $147.95 $91.74
Market Cap 857 78,166 61,510 34,507 27,548
Net Debt 724 -3,149 2,231 4,410 612
Enterprise Value (EV) 1,582 75,017 63,741 38,917 28,160
Revenue 2,065 81,698 37,665 47,182 31,513
EBITDA 213 7,500 5,789 5,410 3,447
Percent 10.3 % 9.2 % 15.4 % 11.5 % 10.9 %
EBIT 132 6,039 4,597 4,205 2,827
Percent 6.4 % 7.4 % 12.2 % 8.9 % 9.0 %
Balance Sheet          
Total Assets 2,195 88,896 41,853 38,657 34,309
Total Liabilities 1,331 83,029 28,878 38,618 22,919
Shareholders Equity 864 5,867 12,975 39 11,390.0

Price history

Comments

No comments yet. Login to comment.