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)
Dollar0Point63
Implied share price

Sell Overvalued by 50.8%

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
11.35 16.73 10.8 8.68 16.29 10.5
All amounts in millions
from last financial year
         
Implied Share Price $0.63 $105.35 $230.45 $28.89 $59.17
Market Cap 923 15,184 13,036 10,439 9,631
Net Debt 528 3,350 3,321 3,894 2,893
Enterprise Value (EV) 1,455 18,535 16,357 14,333 12,521
Revenue 1,037 11,338 19,872 8,287 7,039
EBITDA 87 1,716 1,884 879 1,192
Percent 8.4 % 15.1 % 9.5 % 10.6 % 16.9 %
EBIT 46 1,267 1,324 688 940
Percent 4.5 % 11.2 % 6.7 % 8.3 % 13.4 %
Balance Sheet          
Total Assets 1,453 15,849 20,002 10,799 10,655
Total Liabilities 848 9,420 15,117 8,190 5,991
Shareholders Equity 605 6,429 4,885 2,609 4,663.8

Comments

No comments yet. Login to comment.