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?
Dollar13Point40
Implied share price

Sell Overvalued by 31.2%

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
ETN
Eaton Corporation
Change
HIT
Hitachi, Ltd. (ADR)
Change
9.78 12.43 11.89 9.43 11.58 2.58
All amounts in millions
from last financial year
         
Implied Share Price $13.40 $88.17 $22.25 $57.36 $1540.96
Market Cap 323 91,473 50,011 33,220 32,707
Net Debt 152 10,868 923 8,008 2,222,374
Enterprise Value (EV) 480 102,746 49,376 41,853 2,547,655
Revenue 360 71,920 39,830 22,552 9,616,202
EBITDA 38 8,642 5,234 3,615 988,196
Percent 10.7 % 12.0 % 13.1 % 16.0 % 10.3 %
EBIT 27 6,264 3,929 2,632 532,811
Percent 7.6 % 8.7 % 9.9 % 11.7 % 5.5 %
Balance Sheet          
Total Assets 478 104,879 44,878 33,529 11,016,899
Total Liabilities 294 73,925 28,609 17,743 8,365,658
Shareholders Equity 183 30,954 16,269 15,786 2,651,241.0

Comments

No comments yet. Login to comment.