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)
Dollar176Point95
Implied share price

Buy Undervalued by 292.7%

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
19.13 4.8 28.52 7.99 9.7 11.89
All amounts in millions
from last financial year
         
Implied Share Price $176.95 $0.00 $169.20 $162.53 $80.54
Market Cap 16,857 160,475 62,591 57,771 36,536
Net Debt -313 437,932 5,295 2,033 3,015
Enterprise Value (EV) 16,544 598,407 67,886 59,804 39,551
Revenue 24,881 156,783 52,920 23,123 20,915
EBITDA 3,444 20,980 8,494 6,165 3,325
Percent 13.8 % 13.4 % 16.1 % 26.7 % 15.9 %
EBIT 3,042 10,344 7,295 5,008 2,598
Percent 12.2 % 6.6 % 13.8 % 21.7 % 12.4 %
Balance Sheet          
Total Assets 23,607 781,818 55,762 27,250 19,763
Total Liabilities 13,780 664,527 35,696 14,486 11,208
Shareholders Equity 9,827 117,291 20,066 12,764 8,555.0

Price history

Comments

No comments yet. Login to comment.