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?
Dollar81Point81
Implied share price

Sell Overvalued by 11.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
BUCY
Bucyrus International, Inc.
CAT
Caterpillar Inc.
Change
DE
Deere & Company
Change
KUB
Kubota Corporation (ADR)
Change
CNH
CNH Global N.V. (ADR)
Change
10.85 12.02 10.3 17.52 3.59 9.25
All amounts in millions
from last financial year
         
Implied Share Price $81.81 $90.83 $28.92 $1227.13 $67.02
Market Cap 7,493 48,783 26,461 17,906 12,107
Net Debt 1,041 31,553 32,687 622,417 11,823
Enterprise Value (EV) 8,535 80,336 77,833 711,784 23,930
Revenue 3,650 47,011 28,862 1,244,775 20,447
EBITDA 710 7,797 4,441 198,067 2,586
Percent 19.4 % 16.6 % 15.4 % 15.9 % 12.6 %
EBIT 609 4,751 3,059 166,874 2,129
Percent 16.7 % 10.1 % 10.6 % 13.4 % 10.4 %
Balance Sheet          
Total Assets 5,019 78,342 57,947 2,532,926 35,426
Total Liabilities 2,980 63,533 51,204 1,392,616 26,854
Shareholders Equity 2,039 14,809 6,743 1,140,310 8,572.0

Comments

No comments yet. Login to comment.