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)
Dollar0Point84
Implied share price

Sell Overvalued by 34.4%

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
13.05 16.73 16.56 14.05 6.57 14.34
All amounts in millions
from last financial year
         
Implied Share Price $0.84 $60.96 $74.15 $320.42 $48.47
Market Cap 923 15,716 12,711 11,961 7,444
Net Debt 528 2,290 3,705 1,083 3,613
Enterprise Value (EV) 1,455 18,176 16,417 13,041 11,057
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.