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)
Dollar5Point54
Implied share price

Sell Overvalued by 52.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
F
Ford Motor Company
PCAR
PACCAR Inc
Change
NAV
Navistar International Corporation
Change
WBC
WABCO Holdings Inc.
Change
OSK
Oshkosh Corporation
Change
22.38 25.99 25.73 7.37 30.91 10.99
All amounts in millions
from last financial year
         
Implied Share Price $5.54 $36.37 $251.57 $27.51 $69.41
Market Cap 39,930 15,829 3,117 2,373 2,317
Net Debt 110,741 3,941 4,194 -194 1,507
Enterprise Value (EV) 150,671 19,772 7,311 2,179 3,825
Revenue 116,283 8,086 11,569 1,491 5,253
Balance Sheet          
Total Assets 192,040 14,569 10,027 1,715 4,768
Total Liabilities 199,860 9,465 11,827 1,075 4,253
Shareholders Equity -7,820 5,103 -1,800 640 514.1

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Price history

Comments

No comments yet. Login to comment.