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?
Dollar13Point91
Implied share price

Sell Overvalued by 28.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
CPII
CPI International, Inc.
SI
Siemens AG (ADR)
Change
ABB
ABB Ltd (ADR)
Change
HIT
Hitachi, Ltd. (ADR)
Change
ETN
Eaton Corporation
Change
10.0 12.43 11.9 10.7 2.58 10.74
All amounts in millions
from last financial year
         
Implied Share Price $13.91 $90.48 $20.61 $1586.66 $63.46
Market Cap 323 97,081 50,759 32,815 32,459
Net Debt 152 10,868 923 2,222,374 8,008
Enterprise Value (EV) 480 102,862 50,799 2,548,911 40,494
Revenue 360 71,920 39,830 9,616,202 22,552
EBITDA 38 8,642 4,746 988,196 3,769
Percent 10.7 % 12.0 % 11.9 % 10.3 % 16.7 %
EBIT 27 6,264 3,441 532,811 2,786
Percent 7.6 % 8.7 % 8.6 % 5.5 % 12.4 %
Balance Sheet          
Total Assets 478 104,879 44,878 11,016,899 33,529
Total Liabilities 294 73,925 28,609 8,365,658 17,743
Shareholders Equity 183 30,954 16,269 2,651,241 15,786.0

Comments

No comments yet. Login to comment.