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)
Dollar172Point14
Implied share price

Buy Undervalued by 112.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
MMM
3M Company
GE
General Electric Company
Change
UTX
United Technologies Corporation
Change
EMR
Emerson Electric Co.
Change
TYC
Tyco International Ltd.
Change
20.24 9.7 28.52 7.99 11.89 6.81
All amounts in millions
from last financial year
         
Implied Share Price $172.14 $0.00 $179.36 $85.45 $121.66
Market Cap 57,771 160,475 62,591 36,536 19,086
Net Debt 2,033 437,932 5,295 3,015 1,920
Enterprise Value (EV) 59,804 598,407 67,886 39,551 21,006
Revenue 23,123 156,783 52,920 20,915 17,237
EBITDA 6,165 20,980 8,494 3,325 3,086
Percent 26.7 % 13.4 % 16.1 % 15.9 % 17.9 %
EBIT 5,008 10,344 7,295 2,598 1,437
Percent 21.7 % 6.6 % 13.8 % 12.4 % 8.3 %
Balance Sheet          
Total Assets 27,250 781,818 55,762 19,763 25,553
Total Liabilities 14,486 664,527 35,696 11,208 12,612
Shareholders Equity 12,764 117,291 20,066 8,555 12,941.0

Price history

Comments

No comments yet. Login to comment.