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?
Dollar52Point55
Implied share price

Buy Undervalued by 8.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
WSH
Willis Group Holdings Limited
MET
MetLife, Inc.
Change
MMC
Marsh & McLennan Companies, Inc.
Change
AON
Aon Corporation
Change
AOC
Aon Corporation
Change
13.31 12.46 13.25 14.6 10.94
All amounts in millions
from last financial year
         
Implied Share Price $52.55 0 $67.15 $100.55 $59.51
Market Cap 8,753 48,361 34,618 29,776 15,204
Net Debt 1,674 58,188 3,040 5,126 3,435
Enterprise Value (EV) 10,427 106,549 37,658 34,902 18,639
Revenue 3,802 70,041 12,893 11,682 8,512
EBITDA 837 0 2,842 2,391 1,703
Percent 22.0 % n/a % 22.0 % 20.5 % 20.0 %
EBIT 691 0 2,419 1,848 1,398
Percent 18.2 % n/a % 18.8 % 15.8 % 16.4 %
Balance Sheet          
Total Assets 15,435 877,933 18,216 26,987 28,982
Total Liabilities 13,450 809,984 11,703 20,881 20,731
Shareholders Equity 1,985 67,949 6,513 6,106 8,251.0

Price history

Comments

No comments yet. Login to comment.