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?
Dollar1Point11
Implied share price

Buy Undervalued by 65.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
CSA
Commercial Solutions Inc.
ITW
Illinois Tool Works Inc.
Change
CMI
Cummins Inc.
Change
GWW
W.W. Grainger, Inc.
Change
IR
Ingersoll-Rand Company Limited
Change
10.62 8.24 9.99 9.35 13.58 10.31
All amounts in millions
from last financial year
         
Implied Share Price $1.11 $75.83 $133.62 $205.69 $60.01
Market Cap 14 31,980 22,417 18,314 17,332
Net Debt 17 2,269 -841 112 2,350
Enterprise Value (EV) 32 34,577 21,572 18,427 19,683
Revenue 115 17,924 17,334 8,950 14,034
EBITDA 3 3,462 2,307 1,357 1,909
Percent 3.4 % 19.3 % 13.3 % 15.2 % 13.6 %
EBIT 2 2,849 1,938 1,198 1,531
Percent 1.9 % 15.9 % 11.2 % 13.4 % 10.9 %
Balance Sheet          
Total Assets 50 19,309 12,548 5,014 18,492
Total Liabilities 30 8,748 5,945 1,990 11,345
Shareholders Equity 19 10,561 6,603 3,023 7,147.8

Comments

No comments yet. Login to comment.