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 (switch to Discounted Cash Flow Analysis)
Dollar170Point38
Implied share price

Buy Undervalued by 7.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
PPG
PPG Industries, Inc.
MON
Monsanto Company
Change
LYB
LyondellBasell Industries NV
Change
SYT
Syngenta AG (ADR)
Change
PX
Praxair, Inc.
Change
9.95 9.33 13.88 9.18 2.96 11.99
All amounts in millions
from last financial year
         
Implied Share Price $170.38 $76.07 $71.54 $312.20 $92.09
Market Cap 22,672 56,047 37,885 37,246 34,280
Net Debt 1,617 -1,511 1,668 1,749 7,205
Enterprise Value (EV) 24,289 54,536 54,914 9,043 41,485
Revenue 15,200 13,504 45,352 14,202 11,224
EBITDA 2,604 3,928 5,981 3,053 3,460
Percent 17.1 % 29.1 % 13.2 % 21.5 % 30.8 %
EBIT 2,029 3,182 4,998 2,413 2,459
Percent 13.3 % 23.6 % 11.0 % 17.0 % 21.9 %
Balance Sheet          
Total Assets 15,878 20,224 24,220 19,401 18,090
Total Liabilities 11,815 8,391 13,081 10,656 12,026
Shareholders Equity 4,063 11,833 11,139 8,745 6,064.0

Price history

Comments

No comments yet. Login to comment.