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?
Dollar1Point95
Implied share price

Sell Overvalued by 38.7%

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
9.46 13.85 9.57 11.2 7.11 8.11
All amounts in millions
from last financial year
         
Implied Share Price $1.95 $97.68 $66.78 $145.99 $90.61
Market Cap 9 74,919 62,620 34,059 27,343
Net Debt 2 -3,149 2,231 4,410 612
Enterprise Value (EV) 11 71,770 64,851 38,469 27,955
Revenue 16 81,698 37,665 47,182 31,513
EBITDA 0 7,500 5,789 5,410 3,447
Percent 5.1 % 9.2 % 15.4 % 11.5 % 10.9 %
EBIT 0 6,039 4,597 4,205 2,827
Percent 4.1 % 7.4 % 12.2 % 8.9 % 9.0 %
Balance Sheet          
Total Assets 12 88,896 41,853 38,657 34,309
Total Liabilities 8 83,029 28,878 38,618 22,919
Shareholders Equity 4 5,867 12,975 39 11,390.0

Comments

No comments yet. Login to comment.