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)
Dollar0Point70
Implied share price

Sell Overvalued by 45.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
FPA
Fisher & Paykel Appliances Holdings Ltd
WHR
Whirlpool Corporation
Change
SWK
The Stanley Works
Change
PNR
Pentair, Inc.
Change
JAH
Jarden Corporation
Change
11.9 16.73 10.14 10.77 12.15 15.97
All amounts in millions
from last financial year
         
Implied Share Price $0.70 $244.45 $108.47 $61.91 $34.24
Market Cap 923 15,856 14,745 11,421 10,205
Net Debt 528 3,321 3,350 2,893 3,894
Enterprise Value (EV) 1,455 19,102 18,494 14,487 14,050
Revenue 1,037 19,872 11,338 7,039 8,287
EBITDA 87 1,884 1,716 1,192 879
Percent 8.4 % 9.5 % 15.1 % 16.9 % 10.6 %
EBIT 46 1,324 1,267 940 688
Percent 4.5 % 6.7 % 11.2 % 13.4 % 8.3 %
Balance Sheet          
Total Assets 1,453 20,002 15,849 10,655 10,799
Total Liabilities 848 15,117 9,420 5,991 8,190
Shareholders Equity 605 4,885 6,429 4,663 2,609.3

Comments

No comments yet. Login to comment.