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)
Dollar0Point00
Implied share price

Sell Overvalued by 175.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
GE
General Electric Company
UTX
United Technologies Corporation
Change
MMM
3M Company
Change
EMR
Emerson Electric Co.
Change
TYC
Tyco International Ltd.
Change
8.32 26.12 8.2 8.41 8.72 7.86
All amounts in millions
from last financial year
         
Implied Share Price $0.00 $85.34 $86.70 $48.94 $54.75
Market Cap 203,545 76,308 60,842 37,823 23,684
Net Debt 321,500 4,300 1,486 3,149 2,758
Enterprise Value (EV) 525,045 80,608 62,328 40,972 26,442
Revenue 147,300 58,190 29,611 24,222 17,355
EBITDA 20,098 9,836 7,414 4,697 3,364
Percent 13.6 % 16.9 % 25.0 % 19.4 % 19.4 %
EBIT 20,098 8,548 6,178 3,830 2,046
Percent 13.6 % 14.7 % 20.9 % 15.8 % 11.8 %
Balance Sheet          
Total Assets 717,300 61,452 31,616 23,861 26,777
Total Liabilities 600,900 39,572 16,196 13,462 12,595
Shareholders Equity 116,400 21,880 15,420 10,399 14,182.0

Price history

Comments

No comments yet. Login to comment.