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)
Pound9Point06
Implied share price

Sell Overvalued by 23.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
RR.
Rolls-Royce Group plc
BA
The Boeing Company
Change
HON
Honeywell International Inc.
Change
LMT
Lockheed Martin Corporation
Change
GD
General Dynamics Corporation
Change
9.51 12.72 9.7 11.2 7.11 8.11
All amounts in millions
from last financial year
         
Implied Share Price £9.06 $98.17 $67.15 $146.83 $91.09
Market Cap 22,374 75,868 62,620 34,059 27,343
Net Debt -1,213 -3,149 2,231 4,410 612
Enterprise Value (EV) 21,161 72,719 64,851 38,469 27,955
Revenue 12,161 81,698 37,665 47,182 31,513
EBITDA 1,664 7,500 5,789 5,410 3,447
Percent 13.7 % 9.2 % 15.4 % 11.5 % 10.9 %
EBIT 1,200 6,039 4,597 4,205 2,827
Percent 9.9 % 7.4 % 12.2 % 8.9 % 9.0 %
Balance Sheet          
Total Assets 18,115 88,896 41,853 38,657 34,309
Total Liabilities 12,027 83,029 28,878 38,618 22,919
Shareholders Equity 6,088 5,867 12,975 39 11,390.0

Comments

No comments yet. Login to comment.