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)
Dollar29Point08
Implied share price

Sell Overvalued by 26.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
A
Agilent Technologies Inc.
SI
Siemens AG (ADR)
Change
ABB
ABB Ltd (ADR)
Change
HIT
Hitachi, Ltd. (ADR)
Change
KYO
Kyocera Corporation (ADR)
Change
6.05 8.62 7.47 6.11 2.05 -2.39
All amounts in millions
from last financial year
         
Implied Share Price $29.08 $67.43 $16.10 $828.89 $8313.44
Market Cap 13,821 77,230 38,419 27,875 17,463
Net Debt -1,342 3,834 -1,771 1,557,293 -443,359
Enterprise Value (EV) 12,494 77,632 35,495 1,832,426 -426,757
Revenue 6,615 73,515 37,990 9,665,883 1,190,870
EBITDA 1,450 10,395 5,807 891,946 178,695
Percent 21.9 % 14.1 % 15.3 % 9.2 % 15.0 %
EBIT 1,197 7,757 4,812 412,280 105,575
Percent 18.1 % 10.6 % 12.7 % 4.3 % 8.9 %
Balance Sheet          
Total Assets 9,057 104,243 39,648 9,418,526 1,989,895
Total Liabilities 4,749 72,713 23,871 7,646,744 516,709
Shareholders Equity 4,308 31,530 15,777 1,771,782 1,473,186.0

Price history

Comments

No comments yet. Login to comment.