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?
Dollar9Point27
Implied share price

Buy Undervalued by 131.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
TIK
Tel-Instrument Electronics Corp.
HON
Honeywell International Inc.
Change
BA
The Boeing Company
Change
LMT
Lockheed Martin Corporation
Change
GD
General Dynamics Corporation
Change
10.95 4.68 11.32 9.19 12.95 10.13
All amounts in millions
from last financial year
         
Implied Share Price $9.27 $112.73 $156.95 $202.91 $165.14
Market Cap 13 88,847 82,488 75,281 46,609
Net Debt 0 4,510 -2,088 14,171 614
Enterprise Value (EV) 12 93,357 80,400 89,452 47,223
Revenue 24 38,581 96,114 46,132 31,469
EBITDA 2 8,245 8,751 6,907 4,660
Percent 11.0 % 21.4 % 9.1 % 15.0 % 14.8 %
EBIT 2 7,352 7,170 5,881 4,178
Percent 10.4 % 19.1 % 7.5 % 12.7 % 13.3 %
Balance Sheet          
Total Assets 10 49,316 94,408 49,128 31,997
Total Liabilities 5 31,033 88,073 46,031 21,259
Shareholders Equity 4 18,283 6,335 3,097 10,738.0

Comments

No comments yet. Login to comment.