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)
Pound3Point98
Implied share price

Buy Undervalued by 35.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
CHG
Chemring Group plc
BA
The Boeing Company
Change
HON
Honeywell International Inc.
Change
LMT
Lockheed Martin Corporation
Change
GD
General Dynamics Corporation
Change
9.45 7.56 9.35 11.33 7.15 8.23
All amounts in millions
from last financial year
         
Implied Share Price £3.98 $97.52 $66.66 $145.72 $90.45
Market Cap 563 73,273 63,359 34,280 27,760
Net Debt 249 -3,149 2,231 4,410 612
Enterprise Value (EV) 815 70,124 65,590 38,690 28,372
Revenue 740 81,698 37,665 47,182 31,513
EBITDA 107 7,500 5,789 5,410 3,447
Percent 14.6 % 9.2 % 15.4 % 11.5 % 10.9 %
EBIT 70 6,039 4,597 4,205 2,827
Percent 9.6 % 7.4 % 12.2 % 8.9 % 9.0 %
Balance Sheet          
Total Assets 1,075 88,896 41,853 38,657 34,309
Total Liabilities 641 83,029 28,878 38,618 22,919
Shareholders Equity 433 5,867 12,975 39 11,390.0

Comments

No comments yet. Login to comment.