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)
Dollar0Point89
Implied share price

Sell Overvalued by 30.5%

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
JAH
Jarden Corporation
Change
PNR
Pentair, Inc.
Change
13.47 16.73 12.17 7.93 20.05 14.74
All amounts in millions
from last financial year
         
Implied Share Price $0.89 $136.99 $341.77 $32.01 $57.41
Market Cap 923 18,303 13,863 12,994 11,814
Net Debt 528 3,334 3,226 5,082 4,560
Enterprise Value (EV) 1,455 21,638 17,089 18,044 16,375
Revenue 1,037 11,171 20,891 8,603 6,449
EBITDA 87 1,777 2,154 899 1,110
Percent 8.4 % 15.9 % 10.3 % 10.5 % 17.2 %
EBIT 46 1,363 1,486 654 849
Percent 4.5 % 12.2 % 7.1 % 7.6 % 13.2 %
Balance Sheet          
Total Assets 1,453 15,127 19,010 14,293 11,833
Total Liabilities 848 9,316 14,267 10,240 7,824
Shareholders Equity 605 5,811 4,743 4,052 4,008.8

Comments

No comments yet. Login to comment.