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)
Dollar0Point79
Implied share price

Sell Overvalued by 38.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
FPA
Fisher & Paykel Appliances Holdings Ltd
PNR
Pentair, Inc.
Change
SWK
The Stanley Works
Change
WHR
Whirlpool Corporation
Change
JAH
Jarden Corporation
Change
12.64 16.73 15.94 13.6 6.34 14.16
All amounts in millions
from last financial year
         
Implied Share Price $0.79 $58.69 $71.08 $309.95 $46.10
Market Cap 923 15,046 12,194 11,495 7,303
Net Debt 528 2,290 3,705 1,083 3,613
Enterprise Value (EV) 1,455 17,499 15,900 12,575 10,916
Revenue 1,037 7,479 11,001 18,769 7,355
EBITDA 87 1,097 1,168 1,985 771
Percent 8.4 % 14.7 % 10.6 % 10.6 % 10.5 %
EBIT 46 811 930 1,445 605
Percent 4.5 % 10.9 % 8.5 % 7.7 % 8.2 %
Balance Sheet          
Total Assets 1,453 11,743 16,535 15,544 10,096
Total Liabilities 848 5,648 9,735 10,620 7,546
Shareholders Equity 605 6,095 6,799 4,924 2,549.7

Comments

No comments yet. Login to comment.