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?
Dollar1Point33
Implied share price

Sell Overvalued by 11.3%

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
GWW
W.W. Grainger, Inc.
Change
IR
Ingersoll-Rand Company Limited
Change
11.8 13.03 12.52 11.19 11.08 11.9
All amounts in millions
from last financial year
         
Implied Share Price $1.33 $87.51 $145.77 $260.31 $61.43
Market Cap 66 36,438 25,297 16,652 16,453
Net Debt 12 2,726 -1,109 112 1,584
Enterprise Value (EV) 78 39,164 24,188 16,764 18,037
Revenue 60 14,135 17,301 9,437 12,350
EBITDA 6 3,129 2,162 1,513 1,515
Percent 9.9 % 22.1 % 12.5 % 16.0 % 12.3 %
EBIT 4 2,516 1,755 1,332 1,187
Percent 7.7 % 17.8 % 10.1 % 14.1 % 9.6 %
Balance Sheet          
Total Assets 77 19,966 14,728 5,266 17,658
Total Liabilities 29 10,263 7,218 2,015 10,589
Shareholders Equity 47 9,703 7,510 3,250 7,068.9

Comments

No comments yet. Login to comment.