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)
Dollar49Point23
Implied share price

Sell Overvalued by 32.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
EMN
Eastman Chemical Company
DD
E.I. du Pont de Nemours & Company
Change
DOW
The Dow Chemical Company
Change
ROH
Rohm and Haas Company
Change
WLK
Westlake Chemical Corporation
Change
9.51 12.43 9.27 8.6 13.45 7.93
All amounts in millions
from last financial year
         
Implied Share Price $49.23 $57.59 $40.29 $51.30 $110.48
Market Cap 11,360 51,481 42,456 15,414 6,176
Net Debt 4,534 7,333 16,669 3,021 -151
Enterprise Value (EV) 15,890 58,932 59,265 18,435 6,025
Revenue 8,102 35,310 56,786 9,575 3,571
EBITDA 1,278 6,358 6,895 1,371 759
Percent 15.8 % 18.0 % 12.1 % 14.3 % 21.3 %
EBIT 876 4,645 4,197 841 615
Percent 10.8 % 13.2 % 7.4 % 8.8 % 17.2 %
Balance Sheet          
Total Assets 11,619 49,736 69,605 9,909 3,412
Total Liabilities 8,676 39,648 48,728 6,933 1,539
Shareholders Equity 2,943 10,088 20,877 2,976 1,872.256

Price history

Comments

No comments yet. Login to comment.