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)
Pound2Point16
Implied share price

Buy Undervalued by 227.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
AGA
Aga Foodservice Group plc
SWK
The Stanley Works
Change
WHR
Whirlpool Corporation
Change
BDK
The Black & Decker Corporation
Change
PNR
Pentair, Inc.
Change
9.24 1.13 10.2 3.11 11.63 10.98
All amounts in millions
from last financial year
         
Implied Share Price £2.16 $60.31 $218.06 $56.74 $33.04
Market Cap 45 11,642 4,757 4,565 4,122
Net Debt -31 2,545 1,382 631 1,259
Enterprise Value (EV) 14 14,188 6,139 5,197 5,381
Revenue 250 10,376 18,666 4,775 3,456
EBITDA 12 1,390 1,972 446 490
Percent 5.1 % 13.4 % 10.6 % 9.4 % 14.2 %
EBIT 5 980 1,414 320 382
Percent 2.2 % 9.4 % 7.6 % 6.7 % 11.1 %
Balance Sheet          
Total Assets 271 15,949 15,181 5,495 4,586
Total Liabilities 103 8,945 11,000 4,196 2,652
Shareholders Equity 167 7,003 4,181 1,299 1,933.329

Comments

No comments yet. Login to comment.