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)
Dollar0Point32
Implied share price

Buy Undervalued by 39.1%

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
10.58 8.17 13.94 8.99 11.14 0.01
All amounts in millions
from last financial year
         
Implied Share Price $0.32 $85.75 $25.97 $63.38 $6397.24
Market Cap 42 103,857 49,047 30,774 27,333
Net Debt 12 20,881 1,241 7,969 -5,160
Enterprise Value (EV) 56 115,408 45,814 38,743 1,610
Revenue 112 75,636 35,481 20,855 1,178,290
EBITDA 6 8,279 5,095 3,478 179,836
Percent 6.1 % 10.9 % 14.4 % 16.7 % 15.3 %
EBIT 0 5,730 3,935 2,553 124,538
Percent 0.3 % 7.6 % 11.1 % 12.2 % 10.6 %
Balance Sheet          
Total Assets 121 120,348 41,356 30,996 1,384,472
Total Liabilities 37 85,873 26,875 15,810 620,251
Shareholders Equity 83 34,475 14,481 15,186 764,221.0

Comments

No comments yet. Login to comment.