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)
Dollar99Point61
Implied share price

Buy Undervalued by 73.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
EMR
Emerson Electric Co.
GE
General Electric Company
Change
UTX
United Technologies Corporation
Change
MMM
3M Company
Change
RTN
Raytheon Company
Change
15.84 9.38 20.05 11.12 10.14 6.56
All amounts in millions
from last financial year
         
Implied Share Price $99.61 $12.39 $143.85 $176.16 $167.39
Market Cap 41,219 251,575 87,315 77,239 22,096
Net Debt 2,926 336,704 18,402 1,541 687
Enterprise Value (EV) 44,145 588,279 105,717 78,780 22,783
Revenue 24,412 147,359 57,708 29,904 24,414
EBITDA 4,704 29,339 9,508 7,771 3,473
Percent 19.3 % 19.9 % 16.5 % 26.0 % 14.2 %
EBIT 3,881 18,378 7,437 6,483 3,018
Percent 15.9 % 12.5 % 12.9 % 21.7 % 12.4 %
Balance Sheet          
Total Assets 23,818 685,328 89,409 33,876 26,686
Total Liabilities 13,523 562,302 63,495 16,301 18,660
Shareholders Equity 10,295 123,026 25,914 17,575 8,026.0

Price history

Comments

No comments yet. Login to comment.