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)
Dollar0Point00
Implied share price

Sell Overvalued by 115.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
GE
General Electric Company
UTX
United Technologies Corporation
Change
MMM
3M Company
Change
EMR
Emerson Electric Co.
Change
RTN
Raytheon Company
Change
10.18 19.83 11.34 10.15 9.68 6.44
All amounts in millions
from last financial year
         
Implied Share Price $0.00 $85.49 $112.35 $62.53 $106.77
Market Cap 243,716 89,677 77,308 42,628 21,671
Net Debt 336,704 18,402 1,541 2,926 687
Enterprise Value (EV) 581,791 107,820 78,849 45,554 22,358
Revenue 147,359 57,708 29,904 24,412 24,414
EBITDA 29,339 9,508 7,771 4,704 3,473
Percent 19.9 % 16.5 % 26.0 % 19.3 % 14.2 %
EBIT 18,378 7,437 6,483 3,881 3,018
Percent 12.5 % 12.9 % 21.7 % 15.9 % 12.4 %
Balance Sheet          
Total Assets 685,328 89,409 33,876 23,818 26,686
Total Liabilities 562,302 63,495 16,301 13,523 18,660
Shareholders Equity 123,026 25,914 17,575 10,295 8,026.0

Price history

Comments

No comments yet. Login to comment.