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)
Dollar13Point40
Implied share price

Sell Overvalued by 34.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
MTW
Manitowoc Company, Inc.
CAT
Caterpillar Inc.
Change
DE
Deere & Company
Change
KUB
Kubota Corporation (ADR)
Change
FAST
Fastenal Company
Change
8.89 11.29 7.62 9.52 2.96 20.61
All amounts in millions
from last financial year
         
Implied Share Price $13.40 $111.81 $77.54 $696.25 $22.06
Market Cap 2,743 58,075 34,296 20,993 15,070
Net Debt 1,748 34,653 27,768 277,581 -79
Enterprise Value (EV) 4,492 92,728 62,064 383,078 14,991
Revenue 3,927 65,875 36,157 1,008,019 3,133
EBITDA 397 12,167 6,521 129,588 727
Percent 10.1 % 18.5 % 18.0 % 12.9 % 23.2 %
EBIT 291 8,967 5,517 105,680 673
Percent 7.4 % 13.6 % 15.3 % 10.5 % 21.5 %
Balance Sheet          
Total Assets 4,057 89,356 56,265 1,487,669 1,815
Total Liabilities 3,457 71,824 49,423 834,386 255
Shareholders Equity 600 17,532 6,842 653,283 1,560.36

Price history

Comments

No comments yet. Login to comment.