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?
Dollar10Point73
Implied share price

Buy Undervalued by 32.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
TAYD
Taylor Devices, Inc.
ITW
Illinois Tool Works Inc.
Change
CMI
Cummins Inc.
Change
GWW
W.W. Grainger, Inc.
Change
IR
Ingersoll-Rand Company Limited
Change
10.6 8.01 9.87 9.3 13.78 10.18
All amounts in millions
from last financial year
         
Implied Share Price $10.73 $76.41 $133.30 $205.18 $59.84
Market Cap 26 31,890 22,294 18,591 17,084
Net Debt 0 2,269 -841 112 2,350
Enterprise Value (EV) 27 34,159 21,448 18,704 19,435
Revenue 29 17,924 17,334 8,950 14,034
EBITDA 3 3,462 2,307 1,357 1,909
Percent 11.6 % 19.3 % 13.3 % 15.2 % 13.6 %
EBIT 2 2,849 1,938 1,198 1,531
Percent 10.0 % 15.9 % 11.2 % 13.4 % 10.9 %
Balance Sheet          
Total Assets 26 19,309 12,548 5,014 18,492
Total Liabilities 7 8,748 5,945 1,990 11,345
Shareholders Equity 18 10,561 6,603 3,023 7,147.8

Comments

No comments yet. Login to comment.