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?
Dollar4Point62
Implied share price

Sell Overvalued by 20.1%

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
10.52 12.93 11.16 10.85 9.4 9.99
All amounts in millions
from last financial year
         
Implied Share Price $4.62 $140.24 $99.36 $220.50 $141.15
Market Cap 18 102,621 80,125 61,494 44,277
Net Debt 1 -4,022 -421 4,723 -477
Enterprise Value (EV) 20 98,599 79,704 66,217 43,800
Revenue 15 90,762 40,306 45,600 30,852
EBITDA 1 8,837 7,344 7,047 4,385
Percent 9.9 % 9.7 % 18.2 % 15.5 % 14.2 %
EBIT 1 7,196 6,420 6,053 3,889
Percent 8.6 % 7.9 % 15.9 % 13.3 % 12.6 %
Balance Sheet          
Total Assets 10 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.