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)
Dollar52Point49
Implied share price

Sell Overvalued by 33.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
CMI
Cummins Inc.
ITW
Illinois Tool Works Inc.
Change
IR
Ingersoll-Rand Company Limited
Change
ITT
ITT Corporation
Change
TT
Trane Inc
Change
11.03 17.11 11.51 13.46 6.22 11.46
All amounts in millions
from last financial year
         
Implied Share Price $52.49 $41.63 $29.37 $89.74 $44.75
Market Cap 15,932 21,898 12,245 9,152 9,144
Net Debt -720 1,809 3,219 290 157
Enterprise Value (EV) 15,212 23,708 15,465 9,443 9,301
Revenue 10,800 13,877 13,195 10,904 7,450
EBITDA 889 2,060 1,148 1,518 812
Percent 8.2 % 14.8 % 8.7 % 13.9 % 10.9 %
EBIT 563 1,491 730 1,226 696
Percent 5.2 % 10.7 % 5.5 % 11.2 % 9.3 %
Balance Sheet          
Total Assets 8,816 16,081 19,991 11,129 5,100
Total Liabilities 5,043 7,273 12,889 7,250 4,561
Shareholders Equity 3,773 8,808 7,101 3,878 539.0

Price history

Comments

No comments yet. Login to comment.