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)
Dollar66Point35
Implied share price

Sell Overvalued by 18.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
APD
Air Products & Chemicals, Inc.
MON
Monsanto Company
Change
PX
Praxair, Inc.
Change
SYT
Syngenta AG (ADR)
Change
SSL
Sasol Limited (ADR)
Change
7.18 8.41 12.12 11.23 2.62 0.79
All amounts in millions
from last financial year
         
Implied Share Price $66.35 $43.20 $62.15 $204.10 $419.99
Market Cap 17,132 38,450 32,667 31,224 28,108
Net Debt 4,176 -653 6,472 1,255 2,199
Enterprise Value (EV) 21,308 37,796 39,139 7,244 30,777
Revenue 10,082 11,822 11,252 13,268 142,436
EBITDA 2,534 3,118 3,486 2,768 39,119
Percent 25.1 % 26.4 % 31.0 % 20.9 % 27.5 %
EBIT 1,660 2,505 2,462 2,119 31,719
Percent 16.5 % 21.2 % 21.9 % 16.0 % 22.3 %
Balance Sheet          
Total Assets 14,290 19,844 16,356 17,241 177,972
Total Liabilities 8,494 8,299 10,868 9,747 70,323
Shareholders Equity 5,795 11,545 5,488 7,494 107,649.0

Price history

Comments

No comments yet. Login to comment.