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)
Dollar1Point57
Implied share price

Buy Undervalued by 35.3%

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
11.14 8.55 11.68 10.05 11.77 10.93
All amounts in millions
from last financial year
         
Implied Share Price $1.57 $89.80 $150.88 $64.46 $252.04
Market Cap 84 35,327 24,748 18,167 16,536
Net Debt 14 3,467 -696 2,519 258
Enterprise Value (EV) 97 39,704 24,052 20,590 16,794
Revenue 96 14,484 19,221 12,891 9,964
EBITDA 11 3,398 2,393 1,749 1,537
Percent 11.8 % 23.5 % 12.4 % 13.6 % 15.4 %
EBIT 8 2,891 2,021 1,417 1,347
Percent 8.4 % 20.0 % 10.5 % 11.0 % 13.5 %
Balance Sheet          
Total Assets 79 17,678 15,776 17,298 5,284
Total Liabilities 36 10,859 8,027 11,311 2,000
Shareholders Equity 42 6,819 7,749 5,987 3,284.101

Comments

No comments yet. Login to comment.