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)
Dollar85Point87
Implied share price

Within margin of safety Overvalued by 0.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
ROK
Rockwell Automation
SI
Siemens AG (ADR)
Change
ABB
ABB Ltd (ADR)
Change
HIT
Hitachi, Ltd. (ADR)
Change
ETN
Eaton Corporation
Change
10.11 10.21 10.06 9.23 2.54 19.66
All amounts in millions
from last financial year
         
Implied Share Price $85.87 $105.96 $24.49 $1439.02 $23.87
Market Cap 12,107 93,423 52,061 32,591 31,148
Net Debt -191 8,118 1,590 1,824,100 9,729
Enterprise Value (EV) 11,915 96,986 52,799 2,135,571 40,877
Revenue 6,259 78,296 39,336 9,041,071 16,311
EBITDA 1,167 9,640 5,719 840,047 2,079
Percent 18.6 % 12.3 % 14.5 % 9.3 % 12.7 %
EBIT 1,028 6,896 4,537 422,028 1,503
Percent 16.4 % 8.8 % 11.5 % 4.7 % 9.2 %
Balance Sheet          
Total Assets 5,636 108,282 49,070 9,809,230 35,848
Total Liabilities 3,784 77,549 32,164 7,726,670 20,762
Shareholders Equity 1,851 30,733 16,906 2,082,560 15,086.0

Price history

Comments

No comments yet. Login to comment.