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?
Dollar31Point74
Implied share price

Sell Overvalued by 29.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
CGNX
Cognex Corporation
DHR
Danaher Corporation
Change
TMO
Thermo Fisher Scientific Inc.
Change
ROP
Roper Industries, Inc.
Change
AME
AMETEK, Inc.
Change
13.04 19.28 11.72 14.2 14.89 12.73
All amounts in millions
from last financial year
         
Implied Share Price $31.74 $71.07 $77.10 $103.44 $43.02
Market Cap 1,967 43,896 33,340 11,928 10,204
Net Debt -150 3,664 6,269 1,651 1,295
Enterprise Value (EV) 1,817 47,561 36,974 13,580 11,499
Revenue 324 18,260 12,509 2,993 3,334
EBITDA 94 4,057 2,603 912 903
Percent 29.1 % 22.2 % 20.8 % 30.5 % 27.1 %
EBIT 83 3,217 1,619 757 745
Percent 25.7 % 17.6 % 12.9 % 25.3 % 22.4 %
Balance Sheet          
Total Assets 627 32,941 27,444 7,071 5,190
Total Liabilities 55 13,924 11,979 3,383 2,654
Shareholders Equity 572 19,016 15,464 3,687 2,535.151

Comments

No comments yet. Login to comment.