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)
Dollar58Point76
Implied share price

Sell Overvalued by 8.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
CAT
Caterpillar Inc.
DE
Deere & Company
Change
KUB
Kubota Corporation (ADR)
Change
FAST
Fastenal Company
Change
CNH
CNH Global N.V. (ADR)
Change
10.45 10.93 14.07 3.04 14.55 9.25
All amounts in millions
from last financial year
         
Implied Share Price $58.76 $31.39 $1508.89 $31.09 $62.70
Market Cap 37,222 24,690 17,051 12,527 12,107
Net Debt 31,633 32,687 654,573 -24 11,823
Enterprise Value (EV) 68,855 57,414 736,387 12,502 23,930
Revenue 47,011 28,156 1,586,937 3,733 20,447
EBITDA 6,302 4,080 242,384 859 2,586
Percent 13.4 % 14.5 % 15.3 % 23.0 % 12.6 %
EBIT 3,256 2,697 204,145 786 2,129
Percent 6.9 % 9.6 % 12.9 % 21.1 % 10.4 %
Balance Sheet          
Total Assets 78,497 57,947 2,476,820 2,359 35,426
Total Liabilities 63,688 51,204 1,375,822 443 26,854
Shareholders Equity 14,809 6,743 1,100,998 1,915 8,572.0

Price history

Comments

No comments yet. Login to comment.