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)
Dollar0Point76
Implied share price

Sell Overvalued by 40.6%

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
PNR
Pentair, Inc.
Change
JAH
Jarden Corporation
Change
12.38 16.73 13.56 7.6 13.75 16.02
All amounts in millions
from last financial year
         
Implied Share Price $0.76 $84.78 $301.65 $60.46 $46.25
Market Cap 923 14,900 14,008 12,797 8,737
Net Debt 528 3,705 1,083 2,294 3,613
Enterprise Value (EV) 1,455 18,606 15,091 15,092 12,351
Revenue 1,037 11,001 18,769 7,479 7,355
EBITDA 87 1,372 1,985 1,097 771
Percent 8.4 % 12.5 % 10.6 % 14.7 % 10.5 %
EBIT 46 930 1,445 811 605
Percent 4.5 % 8.5 % 7.7 % 10.9 % 8.2 %
Balance Sheet          
Total Assets 1,453 16,535 15,544 11,743 10,096
Total Liabilities 848 9,735 10,620 5,648 7,546
Shareholders Equity 605 6,799 4,924 6,095 2,549.7

Comments

No comments yet. Login to comment.