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)
Dollar0Point61
Implied share price

Sell Overvalued by 52.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
FPA
Fisher & Paykel Appliances Holdings Ltd
SWK
The Stanley Works
Change
JAH
Jarden Corporation
Change
WHR
Whirlpool Corporation
Change
PNR
Pentair, Inc.
Change
11.12 16.73 10.34 17.14 6.42 10.44
All amounts in millions
from last financial year
         
Implied Share Price $0.61 $105.08 $26.71 $269.05 $51.08
Market Cap 923 14,406 11,189 10,776 8,336
Net Debt 528 3,350 3,894 3,226 4,583
Enterprise Value (EV) 1,455 17,757 15,083 13,838 12,002
Revenue 1,037 11,338 8,287 20,891 6,449
EBITDA 87 1,716 879 2,154 1,149
Percent 8.4 % 15.1 % 10.6 % 10.3 % 17.8 %
EBIT 46 1,267 688 1,486 888
Percent 4.5 % 11.2 % 8.3 % 7.1 % 13.8 %
Balance Sheet          
Total Assets 1,453 15,849 10,799 19,010 12,411
Total Liabilities 848 9,420 8,190 14,267 7,857
Shareholders Equity 605 6,429 2,609 4,743 4,554.3

Comments

No comments yet. Login to comment.