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?
Dollar1Point24
Implied share price

Sell Overvalued by 72.4%

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
10.32 31.11 10.66 10.47 9.37 10.58
All amounts in millions
from last financial year
         
Implied Share Price $1.24 $140.08 $97.45 $218.90 $141.65
Market Cap 14 98,254 77,300 61,318 46,850
Net Debt 1 -4,022 -421 4,723 -477
Enterprise Value (EV) 15 94,232 76,879 66,041 46,373
Revenue 18 90,762 40,306 45,600 30,852
EBITDA 0 8,837 7,344 7,047 4,385
Percent 2.8 % 9.7 % 18.2 % 15.5 % 14.2 %
EBIT 0 7,196 6,420 6,053 3,889
Percent 1.8 % 7.9 % 15.9 % 13.3 % 12.6 %
Balance Sheet          
Total Assets 9 99,198 45,451 37,073 35,355
Total Liabilities 6 90,533 27,794 33,673 23,526
Shareholders Equity 3 8,665 17,657 3,400 11,829.0

Comments

No comments yet. Login to comment.