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?
Dollar8Point15
Implied share price

Sell Overvalued by 51.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
ZOLT
Zoltek Companies, Inc.
DD
E.I. du Pont de Nemours & Company
Change
DOW
The Dow Chemical Company
Change
ROH
Rohm and Haas Company
Change
EMN
Eastman Chemical Company
Change
10.36 21.61 11.17 9.08 13.45 7.52
All amounts in millions
from last financial year
         
Implied Share Price $8.15 $72.55 $57.94 $57.29 $114.21
Market Cap 575 71,065 57,004 15,414 11,209
Net Debt -8 3,660 14,129 3,021 4,017
Enterprise Value (EV) 566 74,725 71,133 18,435 15,222
Revenue 140 34,906 58,167 9,575 9,350
EBITDA 26 6,692 7,836 1,371 2,024
Percent 18.7 % 19.2 % 13.5 % 14.3 % 21.6 %
EBIT 8 5,075 5,455 841 1,591
Percent 5.8 % 14.5 % 9.4 % 8.8 % 17.0 %
Balance Sheet          
Total Assets 352 49,876 68,796 9,909 11,845
Total Liabilities 45 36,556 46,373 6,933 8,049
Shareholders Equity 307 13,320 22,423 2,976 3,796.0

Comments

No comments yet. Login to comment.