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)
Dollar1Point74
Implied share price

Buy Undervalued by 50.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
MVN
Methven Limited
ITW
Illinois Tool Works Inc.
Change
CMI
Cummins Inc.
Change
GWW
W.W. Grainger, Inc.
Change
IR
Ingersoll-Rand Company Limited
Change
12.19 8.55 12.87 11.66 11.44 12.25
All amounts in millions
from last financial year
         
Implied Share Price $1.74 $90.57 $150.29 $268.79 $63.61
Market Cap 84 37,537 26,307 17,197 16,987
Net Debt 14 2,726 -1,109 112 1,584
Enterprise Value (EV) 97 40,263 25,198 17,310 18,571
Revenue 96 14,135 17,301 9,437 12,350
EBITDA 11 3,129 2,162 1,513 1,515
Percent 11.8 % 22.1 % 12.5 % 16.0 % 12.3 %
EBIT 8 2,516 1,755 1,332 1,187
Percent 8.4 % 17.8 % 10.1 % 14.1 % 9.6 %
Balance Sheet          
Total Assets 79 19,966 14,728 5,266 17,658
Total Liabilities 36 10,263 7,218 2,015 10,589
Shareholders Equity 42 9,703 7,510 3,250 7,068.9

Comments

No comments yet. Login to comment.