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?
Dollar1Point27
Implied share price

Sell Overvalued by 7.3%

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
11.35 12.08 11.94 10.46 11.92 10.83
All amounts in millions
from last financial year
         
Implied Share Price $1.27 $91.67 $153.66 $65.50 $256.86
Market Cap 61 35,621 25,724 18,337 16,390
Net Debt 12 3,467 -696 2,519 258
Enterprise Value (EV) 72 40,565 25,026 20,856 16,648
Revenue 60 14,484 19,221 12,891 9,964
EBITDA 6 3,398 2,393 1,749 1,537
Percent 9.9 % 23.5 % 12.4 % 13.6 % 15.4 %
EBIT 4 2,891 2,021 1,417 1,347
Percent 7.7 % 20.0 % 10.5 % 11.0 % 13.5 %
Balance Sheet          
Total Assets 77 17,678 15,776 17,298 5,284
Total Liabilities 29 10,859 8,027 11,311 2,074
Shareholders Equity 47 6,819 7,749 5,987 3,209.872

Comments

No comments yet. Login to comment.