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)
Dollar83Point12
Implied share price

Buy Undervalued by 65.3%

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
19.73 12.3 29.04 8.4 10.37 5.25
All amounts in millions
from last financial year
         
Implied Share Price $83.12 $0.00 $174.71 $167.74 $179.17
Market Cap 37,876 171,358 66,047 61,900 18,409
Net Debt 3,015 437,932 5,295 2,033 -313
Enterprise Value (EV) 40,891 609,290 71,342 63,933 18,096
Revenue 20,915 156,783 52,920 23,123 24,881
EBITDA 3,325 20,980 8,494 6,165 3,444
Percent 15.9 % 13.4 % 16.1 % 26.7 % 13.8 %
EBIT 2,598 10,344 7,295 5,008 3,042
Percent 12.4 % 6.6 % 13.8 % 21.7 % 12.2 %
Balance Sheet          
Total Assets 19,763 781,818 55,762 27,250 23,607
Total Liabilities 11,208 664,527 35,696 14,486 13,780
Shareholders Equity 8,555 117,291 20,066 12,764 9,827.0

Price history

Comments

No comments yet. Login to comment.