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)
Dollar92Point32
Implied share price

Buy Undervalued by 72.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
TYC
Tyco International Ltd.
GE
General Electric Company
Change
UTX
United Technologies Corporation
Change
MMM
3M Company
Change
EMR
Emerson Electric Co.
Change
13.47 8.17 18.18 7.36 8.19 8.09
All amounts in millions
from last financial year
         
Implied Share Price $92.32 $4.62 $140.70 $141.82 $81.97
Market Cap 24,809 194,806 68,078 59,221 34,860
Net Debt 2,758 368,942 4,300 1,486 3,149
Enterprise Value (EV) 27,567 563,748 72,378 60,707 38,009
Revenue 17,355 147,300 58,190 29,611 24,222
EBITDA 3,376 31,015 9,836 7,414 4,697
Percent 19.5 % 21.1 % 16.9 % 25.0 % 19.4 %
EBIT 2,058 20,098 8,548 6,178 3,830
Percent 11.9 % 13.6 % 14.7 % 20.9 % 15.8 %
Balance Sheet          
Total Assets 26,777 717,242 61,452 31,616 23,861
Total Liabilities 12,595 600,804 39,572 16,196 13,462
Shareholders Equity 14,182 116,438 21,880 15,420 10,399.0

Price history

Comments

No comments yet. Login to comment.