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)
Dollar77Point51
Implied share price

Buy Undervalued by 13.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
PPG
PPG Industries, Inc.
MON
Monsanto Company
Change
PX
Praxair, Inc.
Change
MOS
The Mosaic Company
Change
APD
Air Products & Chemicals, Inc.
Change
10.55 9.47 6.95 11.47 14.07 9.86
All amounts in millions
from last financial year
         
Implied Share Price $77.51 $81.80 $78.79 $44.51 $81.29
Market Cap 11,256 29,178 26,658 26,047 15,887
Net Debt 2,289 -153 5,010 -1,179 4,038
Enterprise Value (EV) 13,545 29,025 31,668 24,868 19,925
Revenue 12,239 11,724 8,956 6,759 8,256
EBITDA 1,430 4,175 2,760 1,767 2,020
Percent 11.7 % 35.6 % 30.8 % 26.1 % 24.5 %
EBIT 950 3,627 1,914 1,322 1,179
Percent 7.8 % 30.9 % 21.4 % 19.6 % 14.3 %
Balance Sheet          
Total Assets 14,240 17,877 14,317 12,707 13,029
Total Liabilities 10,487 7,821 9,002 3,985 8,237
Shareholders Equity 3,753 10,056 5,315 8,722 4,791.9

Price history

Comments

No comments yet. Login to comment.