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)
Dollar199Point82
Implied share price

Buy Undervalued by 128.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
MMM
3M Company
GE
General Electric Company
Change
UTX
United Technologies Corporation
Change
EMR
Emerson Electric Co.
Change
TYC
Tyco International Ltd.
Change
18.92 8.41 26.12 8.2 8.72 7.86
All amounts in millions
from last financial year
         
Implied Share Price $199.82 $5.56 $200.02 $116.71 $132.08
Market Cap 60,842 203,545 76,308 37,823 23,684
Net Debt 1,486 321,500 4,300 3,149 2,758
Enterprise Value (EV) 62,328 525,045 80,608 40,972 26,442
Revenue 29,611 147,300 58,190 24,222 17,355
EBITDA 7,414 20,098 9,836 4,697 3,364
Percent 25.0 % 13.6 % 16.9 % 19.4 % 19.4 %
EBIT 6,178 20,098 8,548 3,830 2,046
Percent 20.9 % 13.6 % 14.7 % 15.8 % 11.8 %
Balance Sheet          
Total Assets 31,616 717,300 61,452 23,861 26,777
Total Liabilities 16,196 600,900 39,572 13,462 12,595
Shareholders Equity 15,420 116,400 21,880 10,399 14,182.0

Price history

Comments

No comments yet. Login to comment.