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)
Pound1Point92
Implied share price

Buy Undervalued by 113.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
AGA
Aga Foodservice Group plc
SWK
The Stanley Works
Change
WHR
Whirlpool Corporation
Change
BDK
The Black & Decker Corporation
Change
PNR
Pentair, Inc.
Change
14.59 4.77 23.14 6.02 11.63 12.11
All amounts in millions
from last financial year
         
Implied Share Price £1.92 $33.56 $237.32 $95.47 $42.54
Market Cap 62 9,112 6,550 4,565 3,354
Net Debt -28 982 1,523 631 772
Enterprise Value (EV) 34 10,094 8,073 5,197 4,126
Revenue 245 3,737 17,099 4,775 2,692
Balance Sheet          
Total Assets 290 4,769 15,094 5,495 3,911
Total Liabilities 156 2,783 11,430 4,196 1,899
Shareholders Equity 133 1,986 3,664 1,299 2,012.088

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.