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)
Dollar85Point96
Implied share price

Sell Overvalued by 16.5%

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
9.7 10.92 8.92 3.18 19.09 9.25
All amounts in millions
from last financial year
         
Implied Share Price $85.96 $108.72 $805.01 $25.59 $54.76
Market Cap 65,651 34,437 16,425 14,875 12,107
Net Debt 31,669 30,971 370,908 -58 11,823
Enterprise Value (EV) 97,320 65,668 453,547 14,816 23,930
Revenue 55,656 37,795 1,167,628 3,326 20,447
EBITDA 8,914 7,365 142,415 776 2,586
Percent 16.0 % 19.5 % 12.2 % 23.3 % 12.6 %
EBIT 5,827 6,224 113,161 712 2,129
Percent 10.5 % 16.5 % 9.7 % 21.4 % 10.4 %
Balance Sheet          
Total Assets 84,896 59,521 1,743,670 2,075 35,426
Total Liabilities 64,085 49,255 985,155 303 26,854
Shareholders Equity 20,811 10,265 758,515 1,772 8,572.0

Price history

Comments

No comments yet. Login to comment.