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?
Dollar1Point35
Implied share price

Sell Overvalued by 14.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
SCT
Scott Technology Limited
ITW
Illinois Tool Works Inc.
Change
CMI
Cummins Inc.
Change
IR
Ingersoll-Rand Company Limited
Change
GWW
W.W. Grainger, Inc.
Change
11.94 13.62 12.72 11.27 12.67 10.39
All amounts in millions
from last financial year
         
Implied Share Price $1.35 $86.78 $147.31 $62.18 $271.48
Market Cap 69 36,392 25,478 17,627 15,903
Net Debt 12 3,467 -1,109 1,584 258
Enterprise Value (EV) 81 39,859 24,369 19,211 16,161
Revenue 60 14,484 17,301 12,350 9,964
EBITDA 6 3,133 2,162 1,515 1,555
Percent 9.9 % 21.6 % 12.5 % 12.3 % 15.6 %
EBIT 4 2,891 1,755 1,187 1,347
Percent 7.7 % 20.0 % 10.1 % 9.6 % 13.5 %
Balance Sheet          
Total Assets 77 17,678 14,728 17,658 5,300
Total Liabilities 29 10,859 7,218 10,589 2,016
Shareholders Equity 47 6,819 7,510 7,068 3,284.101

Comments

No comments yet. Login to comment.