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)
Dollar0Point15
Implied share price

Sell Overvalued by 37.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
RAK
Rakon Limited
SI
Siemens AG (ADR)
Change
ABB
ABB Ltd (ADR)
Change
ETN
Eaton Corporation
Change
NJ
Nidec Corporation (ADR)
Change
11.02 15.62 12.38 8.97 10.17 0.0
All amounts in millions
from last financial year
         
Implied Share Price $0.15 $90.47 $25.37 $66.29 $6664.68
Market Cap 45 89,167 47,796 27,388 22,703
Net Debt 13 20,881 1,241 7,969 -5,160
Enterprise Value (EV) 58 102,515 45,692 35,357 492
Revenue 131 75,636 35,481 20,855 1,178,290
Balance Sheet          
Total Assets 124 120,348 41,356 30,996 1,384,472
Total Liabilities 45 85,873 26,875 15,810 620,251
Shareholders Equity 79 34,475 14,481 15,186 764,221.0

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.