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)
Dollar33Point64
Implied share price

Sell Overvalued by 11.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
IR
Ingersoll-Rand Company Limited
ITW
Illinois Tool Works Inc.
Change
CMI
Cummins Inc.
Change
ITT
ITT Corporation
Change
TT
Trane Inc
Change
12.23 13.46 11.51 17.11 6.22 11.46
All amounts in millions
from last financial year
         
Implied Share Price $33.64 $46.54 $57.79 $99.63 $49.68
Market Cap 12,245 21,898 15,932 9,152 9,144
Net Debt 3,219 1,809 -720 290 157
Enterprise Value (EV) 15,465 23,708 15,212 9,443 9,301
Revenue 13,195 13,877 10,800 10,904 7,450
EBITDA 1,148 2,060 889 1,518 812
Percent 8.7 % 14.8 % 8.2 % 13.9 % 10.9 %
EBIT 730 1,491 563 1,226 696
Percent 5.5 % 10.7 % 5.2 % 11.2 % 9.3 %
Balance Sheet          
Total Assets 19,991 16,081 8,816 11,129 5,100
Total Liabilities 12,889 7,273 5,043 7,250 4,561
Shareholders Equity 7,101 8,808 3,773 3,878 539.0

Price history

Comments

No comments yet. Login to comment.