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)
Dollar0Point90
Implied share price

Sell Overvalued by 29.7%

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
13.6 16.73 8.51 13.36 13.02 23.18
All amounts in millions
from last financial year
         
Implied Share Price $0.90 $332.82 $95.49 $67.65 $23.82
Market Cap 923 15,813 14,629 12,001 9,505
Net Debt 528 1,083 3,705 2,294 3,613
Enterprise Value (EV) 1,455 16,896 18,335 14,296 17,871
Revenue 1,037 18,769 11,001 7,479 7,355
EBITDA 87 1,985 1,372 1,097 771
Percent 8.4 % 10.6 % 12.5 % 14.7 % 10.5 %
EBIT 46 1,445 930 811 605
Percent 4.5 % 7.7 % 8.5 % 10.9 % 8.2 %
Balance Sheet          
Total Assets 1,453 15,544 16,535 11,743 10,096
Total Liabilities 848 10,620 9,735 5,648 7,546
Shareholders Equity 605 4,924 6,799 6,095 2,549.7

Comments

No comments yet. Login to comment.