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 252.2%

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
TYC
Tyco International Ltd.
Change
9.23 28.52 7.99 9.7 11.89 6.81
All amounts in millions
from last financial year
         
Implied Share Price $0.00 $78.71 $76.97 $36.80 $53.39
Market Cap 160,475 62,591 57,771 36,536 19,086
Net Debt 437,932 5,295 2,033 3,015 1,920
Enterprise Value (EV) 598,407 67,886 59,804 39,551 21,006
Revenue 156,783 52,920 23,123 20,915 17,237
EBITDA 20,980 8,494 6,165 3,325 3,086
Percent 13.4 % 16.1 % 26.7 % 15.9 % 17.9 %
EBIT 10,344 7,295 5,008 2,598 1,437
Percent 6.6 % 13.8 % 21.7 % 12.4 % 8.3 %
Balance Sheet          
Total Assets 781,818 55,762 27,250 19,763 25,553
Total Liabilities 664,527 35,696 14,486 11,208 12,612
Shareholders Equity 117,291 20,066 12,764 8,555 12,941.0

Price history

Comments

No comments yet. Login to comment.