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?
Dollar4Point72
Implied share price

Sell Overvalued by 6.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
TIK
Tel-Instrument Electronics Corp.
BA
The Boeing Company
Change
HON
Honeywell International Inc.
Change
LMT
Lockheed Martin Corporation
Change
GD
General Dynamics Corporation
Change
10.71 11.32 11.01 10.42 10.61 10.71
All amounts in millions
from last financial year
         
Implied Share Price $4.72 $130.62 $105.28 $199.34 $141.23
Market Cap 16 95,582 80,238 62,376 46,832
Net Debt 1 -5,623 -421 3,535 -1,392
Enterprise Value (EV) 17 89,959 79,817 65,911 45,439
Revenue 15 86,623 40,306 45,358 31,218
EBITDA 1 8,172 7,658 6,212 4,241
Percent 9.9 % 9.4 % 19.0 % 13.7 % 13.6 %
EBIT 1 6,328 6,734 5,222 3,685
Percent 8.6 % 7.3 % 16.7 % 11.5 % 11.8 %
Balance Sheet          
Total Assets 10 92,663 45,451 36,188 35,494
Total Liabilities 6 77,788 27,667 31,270 20,993
Shareholders Equity 3 14,875 17,784 4,918 14,501.0

Comments

No comments yet. Login to comment.