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)
Dollar1Point68
Implied share price

Buy Undervalued by 42.4%

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
11.83 8.67 12.55 11.45 12.39 10.18
All amounts in millions
from last financial year
         
Implied Share Price $1.68 $87.75 $146.12 $61.60 $269.15
Market Cap 87 36,536 25,872 17,191 15,579
Net Debt 14 2,726 -1,109 1,584 258
Enterprise Value (EV) 98 39,262 24,763 18,775 15,837
Revenue 96 14,135 17,301 12,350 9,964
EBITDA 11 3,129 2,162 1,515 1,555
Percent 11.8 % 22.1 % 12.5 % 12.3 % 15.6 %
EBIT 8 2,516 1,755 1,187 1,347
Percent 8.4 % 17.8 % 10.1 % 9.6 % 13.5 %
Balance Sheet          
Total Assets 79 19,966 14,728 17,658 5,300
Total Liabilities 36 10,263 7,218 10,589 2,016
Shareholders Equity 42 9,703 7,510 7,068 3,284.101

Comments

No comments yet. Login to comment.