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)
Dollar0Point87
Implied share price

Sell Overvalued by 32.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
FPA
Fisher & Paykel Appliances Holdings Ltd
SWK
The Stanley Works
Change
JAH
Jarden Corporation
Change
WHR
Whirlpool Corporation
Change
PNR
Pentair, Inc.
Change
13.31 16.73 12.24 20.05 7.2 13.97
All amounts in millions
from last financial year
         
Implied Share Price $0.87 $135.14 $31.37 $337.30 $56.45
Market Cap 923 18,428 12,994 12,274 10,957
Net Debt 528 3,334 5,082 3,226 4,560
Enterprise Value (EV) 1,455 21,762 18,044 15,500 15,518
Revenue 1,037 11,171 8,603 20,891 6,449
EBITDA 87 1,777 899 2,154 1,110
Percent 8.4 % 15.9 % 10.5 % 10.3 % 17.2 %
EBIT 46 1,363 654 1,486 849
Percent 4.5 % 12.2 % 7.6 % 7.1 % 13.2 %
Balance Sheet          
Total Assets 1,453 15,127 14,293 19,010 11,833
Total Liabilities 848 9,316 10,240 14,267 7,824
Shareholders Equity 605 5,811 4,052 4,743 4,008.8

Comments

No comments yet. Login to comment.