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)
Dollar1Point46
Implied share price

Buy Undervalued by 31.5%

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
10.17 8.16 10.57 9.31 10.62 10.13
All amounts in millions
from last financial year
         
Implied Share Price $1.46 $84.91 $140.14 $57.55 $229.70
Market Cap 80 32,457 22,976 16,061 15,089
Net Debt 22 3,467 -696 2,519 258
Enterprise Value (EV) 103 35,924 22,273 18,581 15,563
Revenue 96 14,484 19,221 12,891 9,964
EBITDA 12 3,398 2,393 1,749 1,537
Percent 13.2 % 23.5 % 12.4 % 13.6 % 15.4 %
EBIT 9 2,891 2,021 1,417 1,347
Percent 9.8 % 20.0 % 10.5 % 11.0 % 13.5 %
Balance Sheet          
Total Assets 95 17,678 15,776 17,298 5,284
Total Liabilities 45 10,859 8,027 11,311 2,074
Shareholders Equity 49 6,819 7,749 5,987 3,209.872

Comments

No comments yet. Login to comment.