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?
Dollar16Point79
Implied share price

Buy Undervalued by 95.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
CLS
Celestica Inc. (USA)
SI
Siemens AG (ADR)
Change
ABB
ABB Ltd (ADR)
Change
HIT
Hitachi, Ltd. (ADR)
Change
ETN
Eaton Corporation
Change
10.12 4.24 10.17 9.24 2.25 19.38
All amounts in millions
from last financial year
         
Implied Share Price $16.79 $106.11 $24.51 $1579.67 $24.02
Market Cap 1,425 93,843 51,785 30,992 30,718
Net Debt -495 8,118 1,590 1,703,269 9,729
Enterprise Value (EV) 1,086 98,047 52,845 2,006,119 40,291
Revenue 6,507 78,296 39,336 9,665,883 16,311
EBITDA 256 9,640 5,719 891,946 2,079
Percent 3.9 % 12.3 % 14.5 % 9.2 % 12.7 %
EBIT 174 6,896 4,537 412,280 1,503
Percent 2.7 % 8.8 % 11.5 % 4.3 % 9.2 %
Balance Sheet          
Total Assets 2,658 108,282 49,070 9,418,526 35,848
Total Liabilities 1,342 77,549 32,164 7,646,744 20,762
Shareholders Equity 1,316 30,733 16,906 1,771,782 15,086.0

Price history

Comments

No comments yet. Login to comment.