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)
Dollar0Point85
Implied share price

Sell Overvalued by 33.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
FPA
Fisher & Paykel Appliances Holdings Ltd
SWK
The Stanley Works
Change
WHR
Whirlpool Corporation
Change
PNR
Pentair, Inc.
Change
JAH
Jarden Corporation
Change
13.16 16.73 13.31 7.39 12.93 22.01
All amounts in millions
from last financial year
         
Implied Share Price $0.85 $91.60 $321.49 $65.04 $22.64
Market Cap 923 14,554 13,583 11,900 8,905
Net Debt 528 3,705 1,083 2,294 3,613
Enterprise Value (EV) 1,455 18,260 14,666 14,195 16,971
Revenue 1,037 11,001 18,769 7,479 7,355
EBITDA 87 1,372 1,985 1,097 771
Percent 8.4 % 12.5 % 10.6 % 14.7 % 10.5 %
EBIT 46 930 1,445 811 605
Percent 4.5 % 8.5 % 7.7 % 10.9 % 8.2 %
Balance Sheet          
Total Assets 1,453 16,535 15,544 11,743 10,096
Total Liabilities 848 9,735 10,620 5,648 7,546
Shareholders Equity 605 6,799 4,924 6,095 2,549.7

Comments

No comments yet. Login to comment.