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  

What's this?
Dollar2Point09
Implied share price

Buy Undervalued by 354.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
SCDDA
Scantech Limited
DHR
Danaher Corporation
Change
TMO
Thermo Fisher Scientific Inc.
Change
ROP
Roper Industries, Inc.
Change
AME
AMETEK, Inc.
Change
12.82 1.87 11.47 13.92 14.96 12.7
All amounts in millions
from last financial year
         
Implied Share Price $2.09 $69.78 $75.50 $101.83 $42.23
Market Cap 7 42,878 29,963 12,043 10,177
Net Debt -3 3,664 6,269 1,651 1,295
Enterprise Value (EV) 4 46,542 36,231 13,644 11,467
Revenue 15 18,260 12,509 2,993 3,334
EBITDA 2 4,057 2,603 912 903
Percent 16.9 % 22.2 % 20.8 % 30.5 % 27.1 %
EBIT 2 3,217 1,619 757 745
Percent 15.7 % 17.6 % 12.9 % 25.3 % 22.4 %
Balance Sheet          
Total Assets 20 32,941 27,444 7,071 5,190
Total Liabilities 10 13,924 11,979 3,383 2,654
Shareholders Equity 10 19,016 15,464 3,687 2,535.151

Comments

No comments yet. Login to comment.