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)
Dollar101Point22
Implied share price

Buy Undervalued by 21.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
CAT
Caterpillar Inc.
DE
Deere & Company
Change
KUB
Kubota Corporation (ADR)
Change
CNH
CNH Global N.V. (ADR)
Change
FAST
Fastenal Company
Change
11.63 10.3 17.52 3.59 9.25 13.08
All amounts in millions
from last financial year
         
Implied Share Price $101.22 $35.37 $1350.98 $75.33 $35.97
Market Cap 48,783 26,461 17,906 12,107 11,717
Net Debt 31,553 32,687 622,417 11,823 235
Enterprise Value (EV) 80,336 77,833 711,784 23,930 11,953
Revenue 47,011 28,862 1,244,775 20,447 3,869
EBITDA 7,797 4,441 198,067 2,586 913
Percent 16.6 % 15.4 % 15.9 % 12.6 % 23.6 %
EBIT 4,751 3,059 166,874 2,129 827
Percent 10.1 % 10.6 % 13.4 % 10.4 % 21.4 %
Balance Sheet          
Total Assets 78,342 57,947 2,532,926 35,426 2,532
Total Liabilities 63,533 51,204 1,392,616 26,854 731
Shareholders Equity 14,809 6,743 1,140,310 8,572 1,801.289

Price history

Comments

No comments yet. Login to comment.