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)
Dollar1Point61
Implied share price

Buy Undervalued by 33.1%

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
11.01 8.74 12.75 7.85 10.96 10.84
All amounts in millions
from last financial year
         
Implied Share Price $1.61 $89.41 $162.65 $65.80 $243.02
Market Cap 88 38,041 19,790 16,835 14,639
Net Debt 22 4,332 -172 3,502 1,698
Enterprise Value (EV) 110 42,674 19,618 20,337 16,338
Revenue 96 13,405 19,110 13,300 9,973
EBITDA 12 3,346 2,500 1,856 1,507
Percent 13.2 % 25.0 % 13.1 % 14.0 % 15.1 %
EBIT 9 2,869 2,058 1,492 1,300
Percent 9.8 % 21.4 % 10.8 % 11.2 % 13.0 %
Balance Sheet          
Total Assets 95 15,729 15,134 16,738 5,857
Total Liabilities 45 10,505 7,728 10,922 3,591
Shareholders Equity 49 5,224 7,406 5,816 2,266.634

Comments

No comments yet. Login to comment.