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?
Dollar74Point16
Implied share price

Sell Overvalued by 19.4%

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
9.98 12.02 10.24 12.08 3.58 13.53
All amounts in millions
from last financial year
         
Implied Share Price $74.16 $79.17 $47.10 $1087.42 $30.73
Market Cap 7,493 48,317 24,823 16,909 12,130
Net Debt 1,041 31,553 32,687 622,493 235
Enterprise Value (EV) 8,535 79,868 57,510 708,215 12,366
Revenue 3,650 47,011 28,436 1,244,775 3,869
EBITDA 710 7,797 4,760 198,067 913
Percent 19.4 % 16.6 % 16.7 % 15.9 % 23.6 %
EBIT 609 4,751 3,378 166,874 827
Percent 16.7 % 10.1 % 11.9 % 13.4 % 21.4 %
Balance Sheet          
Total Assets 5,019 78,342 57,947 2,533,002 2,532
Total Liabilities 2,980 63,533 51,204 1,392,692 731
Shareholders Equity 2,039 14,809 6,743 1,140,310 1,801.289

Comments

No comments yet. Login to comment.