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)
Dollar74Point68
Implied share price

Buy Undervalued by 58.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
EMN
Eastman Chemical Company
DD
E.I. du Pont de Nemours & Company
Change
DOW
The Dow Chemical Company
Change
ROH
Rohm and Haas Company
Change
ALB
Albemarle Corporation
Change
8.65 5.71 8.22 7.2 13.45 8.37
All amounts in millions
from last financial year
         
Implied Share Price $74.68 $53.23 $38.98 $45.26 $63.09
Market Cap 6,517 46,992 36,040 15,414 5,437
Net Debt 821 8,534 16,154 3,021 294
Enterprise Value (EV) 7,339 55,526 52,194 18,435 5,732
Revenue 7,178 38,719 59,985 9,575 2,869
EBITDA 1,286 6,753 7,254 1,371 684
Percent 17.9 % 17.4 % 12.1 % 14.3 % 23.9 %
EBIT 1,013 5,193 4,371 841 587
Percent 14.1 % 13.4 % 7.3 % 8.8 % 20.5 %
Balance Sheet          
Total Assets 6,184 48,492 69,224 9,909 3,203
Total Liabilities 4,314 39,899 46,943 6,933 1,612
Shareholders Equity 1,870 8,593 22,281 2,976 1,591.277

Price history

Comments

No comments yet. Login to comment.