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)
Dollar164Point43
Implied share price

Buy Undervalued by 146.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
RTN
Raytheon Company
GE
General Electric Company
Change
UTX
United Technologies Corporation
Change
MMM
3M Company
Change
EMR
Emerson Electric Co.
Change
15.57 6.44 19.89 11.12 9.99 9.47
All amounts in millions
from last financial year
         
Implied Share Price $164.43 $11.61 $140.98 $173.03 $97.79
Market Cap 21,667 246,715 87,370 76,107 41,614
Net Debt 687 336,704 18,402 1,541 2,926
Enterprise Value (EV) 22,354 583,419 105,772 77,648 44,540
Revenue 24,414 147,359 57,708 29,904 24,412
EBITDA 3,473 29,339 9,508 7,771 4,704
Percent 14.2 % 19.9 % 16.5 % 26.0 % 19.3 %
EBIT 3,018 18,378 7,437 6,483 3,881
Percent 12.4 % 12.5 % 12.9 % 21.7 % 15.9 %
Balance Sheet          
Total Assets 26,686 685,328 89,409 33,876 23,818
Total Liabilities 18,660 562,302 63,495 16,301 13,523
Shareholders Equity 8,026 123,026 25,914 17,575 10,295.0

Price history

Comments

No comments yet. Login to comment.