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?
Dollar23Point97
Implied share price

Sell Overvalued by 38.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
BWC
Babcock & Wilcox Co
SI
Siemens AG (ADR)
Change
ABB
ABB Ltd (ADR)
Change
ETN
Eaton Corporation
Change
NJ
Nidec Corporation (ADR)
Change
10.27 16.34 13.5 9.2 10.67 0.01
All amounts in millions
from last financial year
         
Implied Share Price $23.97 $82.44 $25.19 $60.99 $6209.36
Market Cap 4,025 98,488 49,379 29,141 27,087
Net Debt 135 20,881 1,241 7,969 -5,160
Enterprise Value (EV) 4,160 111,777 46,868 37,110 1,625
Revenue 1,415 75,636 35,481 20,855 1,178,290
EBITDA 254 8,279 5,095 3,478 179,836
Percent 18.0 % 10.9 % 14.4 % 16.7 % 15.3 %
EBIT 176 5,730 3,935 2,553 124,538
Percent 12.4 % 7.6 % 11.1 % 12.2 % 10.6 %
Balance Sheet          
Total Assets 1,375 120,348 41,356 30,996 1,384,472
Total Liabilities 1,109 85,873 26,875 15,810 620,251
Shareholders Equity 265 34,475 14,481 15,186 764,221.0

Price history

Comments

No comments yet. Login to comment.