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)
Dollar52Point41
Implied share price

Sell Overvalued by 23.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
SWK
The Stanley Works
WHR
Whirlpool Corporation
Change
BDK
The Black & Decker Corporation
Change
PNR
Pentair, Inc.
Change
SNA
Snap-on Incorporated
Change
8.27 10.2 3.11 11.63 10.98 7.72
All amounts in millions
from last financial year
         
Implied Share Price $52.41 $193.26 $49.70 $28.23 $65.43
Market Cap 11,642 4,757 4,565 4,122 3,496
Net Debt 2,545 1,382 631 1,259 798
Enterprise Value (EV) 14,188 6,139 5,197 5,381 4,294
Revenue 10,376 18,666 4,775 3,456 2,854
EBITDA 1,390 1,972 446 490 556
Percent 13.4 % 10.6 % 9.4 % 14.2 % 19.5 %
EBIT 980 1,414 320 382 481
Percent 9.4 % 7.6 % 6.7 % 11.1 % 16.9 %
Balance Sheet          
Total Assets 15,949 15,181 5,495 4,586 3,672
Total Liabilities 8,945 11,000 4,196 2,652 2,142
Shareholders Equity 7,003 4,181 1,299 1,933 1,530.9

Price history

Comments

No comments yet. Login to comment.