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?
Dollar1Point24
Implied share price

Sell Overvalued by 9.5%

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
11.16 12.08 11.68 10.05 11.77 11.03
All amounts in millions
from last financial year
         
Implied Share Price $1.24 $89.96 $151.11 $64.57 $252.43
Market Cap 61 35,327 24,748 18,167 16,692
Net Debt 12 3,467 -696 2,519 258
Enterprise Value (EV) 72 39,704 24,052 20,590 16,950
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 2,000
Shareholders Equity 47 6,819 7,749 5,987 3,284.101

Comments

No comments yet. Login to comment.