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?
Dollar65Point94
Implied share price

Sell Overvalued by 28.3%

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
FAST
Fastenal Company
Change
9.03 12.02 9.28 10.38 3.12 14.37
All amounts in millions
from last financial year
         
Implied Share Price $65.94 $80.72 $70.87 $1227.98 $26.49
Market Cap 7,493 50,940 32,168 20,646 12,375
Net Debt 1,041 31,944 33,171 654,573 -24
Enterprise Value (EV) 8,535 82,884 65,339 757,249 12,351
Revenue 3,650 55,184 36,066 1,586,937 3,733
EBITDA 710 8,932 6,292 242,384 859
Percent 19.4 % 16.2 % 17.4 % 15.3 % 23.0 %
EBIT 609 5,769 5,585 204,145 786
Percent 16.7 % 10.5 % 15.5 % 12.9 % 21.1 %
Balance Sheet          
Total Assets 5,019 84,681 61,336 2,476,820 2,359
Total Liabilities 2,980 67,935 52,273 1,375,822 443
Shareholders Equity 2,039 16,746 9,062 1,100,998 1,915.217

Comments

No comments yet. Login to comment.