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?
Dollar2Point49
Implied share price

Buy Undervalued by 66.0%

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
12.18 7.26 12.57 12.16 11.76 11.82
All amounts in millions
from last financial year
         
Implied Share Price $2.49 $82.27 $147.04 $261.41 $59.95
Market Cap 62 35,733 26,993 17,258 16,123
Net Debt -1 2,726 -1,109 112 1,584
Enterprise Value (EV) 60 39,343 26,296 17,371 17,976
Revenue 60 14,135 17,301 9,437 12,350
EBITDA 8 3,129 2,162 1,477 1,521
Percent 13.8 % 22.1 % 12.5 % 15.7 % 12.3 %
EBIT 7 2,516 1,755 1,296 1,187
Percent 12.0 % 17.8 % 10.1 % 13.7 % 9.6 %
Balance Sheet          
Total Assets 58 19,966 14,728 5,266 17,658
Total Liabilities 15 10,263 7,218 1,939 10,589
Shareholders Equity 42 9,703 7,510 3,326 7,068.9

Comments

No comments yet. Login to comment.