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?
Dollar147Point94
Implied share price

Buy Undervalued by 90.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
ATK
Alliant Techsystems Inc.
BA
The Boeing Company
Change
HON
Honeywell International Inc.
Change
LMT
Lockheed Martin Corporation
Change
GD
General Dynamics Corporation
Change
9.45 5.51 9.35 11.33 7.15 8.23
All amounts in millions
from last financial year
         
Implied Share Price $147.94 $97.52 $66.66 $145.72 $90.45
Market Cap 2,549 73,273 63,359 34,280 27,760
Net Debt 656 -3,149 2,231 4,410 612
Enterprise Value (EV) 3,170 70,124 65,590 38,690 28,372
Revenue 4,362 81,698 37,665 47,182 31,513
EBITDA 575 7,500 5,789 5,410 3,447
Percent 13.2 % 9.2 % 15.4 % 11.5 % 10.9 %
EBIT 469 6,039 4,597 4,205 2,827
Percent 10.8 % 7.4 % 12.2 % 8.9 % 9.0 %
Balance Sheet          
Total Assets 4,383 88,896 41,853 38,657 34,309
Total Liabilities 2,880 83,029 28,878 38,618 22,919
Shareholders Equity 1,502 5,867 12,975 39 11,390.0

Price history

Comments

No comments yet. Login to comment.