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 (switch to Discounted Cash Flow Analysis)
Dollar97Point67
Implied share price

Buy Undervalued by 80.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
MON
Monsanto Company
PX
Praxair, Inc.
Change
MOS
The Mosaic Company
Change
APD
Air Products & Chemicals, Inc.
Change
AGU
Agrium Inc.
Change
12.61 6.95 11.47 14.07 9.86 15.71
All amounts in millions
from last financial year
         
Implied Share Price $97.67 $97.31 $52.65 $100.81 $58.76
Market Cap 29,178 26,658 26,047 15,887 11,526
Net Debt -153 5,010 -1,179 4,038 758
Enterprise Value (EV) 29,025 31,668 24,868 19,925 12,438
Revenue 11,724 8,956 6,759 8,256 9,129
EBITDA 4,175 2,760 1,767 2,020 792
Percent 35.6 % 30.8 % 26.1 % 24.5 % 8.7 %
EBIT 3,627 1,914 1,322 1,179 668
Percent 30.9 % 21.4 % 19.6 % 14.3 % 7.3 %
Balance Sheet          
Total Assets 17,877 14,317 12,707 13,029 9,785
Total Liabilities 7,821 9,002 3,985 8,237 5,193
Shareholders Equity 10,056 5,315 8,722 4,791 4,592.0

Price history

Comments

No comments yet. Login to comment.