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?
Dollar0Point12
Implied share price

Buy Undervalued by 50.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
CLQ
Clean TeQ Holdings Limited
ITW
Illinois Tool Works Inc.
Change
CMI
Cummins Inc.
Change
GWW
W.W. Grainger, Inc.
Change
IR
Ingersoll-Rand Company Limited
Change
10.44 6.51 9.94 9.18 13.12 10.25
All amounts in millions
from last financial year
         
Implied Share Price $0.12 $75.23 $131.44 $202.20 $58.87
Market Cap 11 32,129 22,021 17,689 17,219
Net Debt -1 2,269 -841 112 2,350
Enterprise Value (EV) 10 34,398 21,175 17,801 19,570
Revenue 12 17,924 17,334 8,950 14,034
EBITDA 1 3,462 2,307 1,357 1,909
Percent 13.0 % 19.3 % 13.3 % 15.2 % 13.6 %
EBIT 1 2,849 1,938 1,198 1,531
Percent 8.9 % 15.9 % 11.2 % 13.4 % 10.9 %
Balance Sheet          
Total Assets 22 19,309 12,548 5,014 18,492
Total Liabilities 7 8,748 5,945 1,990 11,345
Shareholders Equity 15 10,561 6,603 3,023 7,147.8

Comments

No comments yet. Login to comment.