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)
Dollar1Point45
Implied share price

Buy Undervalued by 29.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
MVN
Methven Limited
ITW
Illinois Tool Works Inc.
Change
CMI
Cummins Inc.
Change
IR
Ingersoll-Rand Company Limited
Change
GWW
W.W. Grainger, Inc.
Change
10.12 8.22 10.69 9.1 9.75
All amounts in millions
from last financial year
         
Implied Share Price $1.45 $85.09 0 $58.20 $219.34
Market Cap 81 32,863 17,584 13,402 13,205
Net Debt 22 3,467 -211 2,519 1,698
Enterprise Value (EV) 104 36,330 17,133 15,921 14,904
Revenue 96 14,484 19,110 12,891 9,973
EBITDA 12 3,398 0 1,749 1,528
Percent 13.2 % 23.5 % n/a % 13.6 % 15.3 %
EBIT 9 2,891 2,043 1,417 1,300
Percent 9.8 % 20.0 % 10.7 % 11.0 % 13.0 %
Balance Sheet          
Total Assets 95 17,678 15,134 17,298 5,807
Total Liabilities 45 10,859 7,728 11,311 3,455
Shareholders Equity 49 6,819 7,406 5,987 2,352.714

Comments

No comments yet. Login to comment.