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)
Dollar149Point49
Implied share price

Buy Undervalued by 92.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
DOV
Dover Corporation
GE
General Electric Company
Change
UTX
United Technologies Corporation
Change
MMM
3M Company
Change
EMR
Emerson Electric Co.
Change
15.34 8.52 19.59 11.32 10.09 9.48
All amounts in millions
from last financial year
         
Implied Share Price $149.49 $10.89 $139.01 $170.45 $96.29
Market Cap 13,315 236,788 89,493 76,880 41,665
Net Debt 2,000 336,704 18,402 1,541 2,926
Enterprise Value (EV) 15,315 574,824 107,636 78,421 44,591
Revenue 8,104 147,359 57,708 29,904 24,412
EBITDA 1,798 29,339 9,508 7,771 4,704
Percent 22.2 % 19.9 % 16.5 % 26.0 % 19.3 %
EBIT 1,284 18,378 7,437 6,483 3,881
Percent 15.9 % 12.5 % 12.9 % 21.7 % 15.9 %
Balance Sheet          
Total Assets 10,443 685,328 89,409 33,876 23,818
Total Liabilities 5,524 562,302 63,495 16,301 13,523
Shareholders Equity 4,919 123,026 25,914 17,575 10,295.0

Price history

Comments

No comments yet. Login to comment.