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?
Dollar1Point10
Implied share price

Sell Overvalued by 26.7%

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
10.1 13.03 10.58 9.09 10.62 10.0
All amounts in millions
from last financial year
         
Implied Share Price $1.10 $84.25 $137.12 $57.22 $228.08
Market Cap 67 32,486 22,442 16,068 14,901
Net Debt 12 3,467 -696 2,519 258
Enterprise Value (EV) 78 35,953 21,745 18,587 15,373
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.