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)
Dollar74Point82
Implied share price

Sell Overvalued by 13.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
DE
Deere & Company
CAT
Caterpillar Inc.
Change
KUB
Kubota Corporation (ADR)
Change
FAST
Fastenal Company
Change
CNH
CNH Global N.V. (ADR)
Change
8.73 9.45 7.59 2.94 20.73 8.68
All amounts in millions
from last financial year
         
Implied Share Price $74.82 $108.80 $679.52 $21.67 $44.35
Market Cap 33,825 57,661 20,014 15,159 10,633
Net Debt 27,768 34,653 277,581 -79 11,823
Enterprise Value (EV) 61,593 92,314 380,566 15,080 22,456
Revenue 36,157 65,875 1,008,019 3,133 20,447
EBITDA 6,521 12,167 129,588 727 2,586
Percent 18.0 % 18.5 % 12.9 % 23.2 % 12.6 %
EBIT 5,517 8,967 105,680 673 2,129
Percent 15.3 % 13.6 % 10.5 % 21.5 % 10.4 %
Balance Sheet          
Total Assets 56,265 89,356 1,487,669 1,815 35,426
Total Liabilities 49,423 71,824 834,386 255 26,854
Shareholders Equity 6,842 17,532 653,283 1,560 8,572.0

Price history

Comments

No comments yet. Login to comment.