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)
Dollar1Point63
Implied share price

Buy Undervalued by 46.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
HIL
Hills Industries Limited
ITW
Illinois Tool Works Inc.
Change
CMI
Cummins Inc.
Change
GWW
W.W. Grainger, Inc.
Change
IR
Ingersoll-Rand Company Limited
Change
8.82 6.54 8.81 7.66 11.34 7.98
All amounts in millions
from last financial year
         
Implied Share Price $1.63 $55.46 $117.65 $148.51 $48.15
Market Cap 272 26,431 19,789 13,450 12,782
Net Debt 91 2,812 -1,075 181 2,481
Enterprise Value (EV) 364 29,243 18,714 13,631 15,264
Revenue 1,097 17,786 18,048 8,078 14,782
EBITDA 55 3,320 2,442 1,201 1,912
Percent 5.1 % 18.7 % 13.5 % 14.9 % 12.9 %
EBIT 32 2,731 2,121 1,052 1,531
Percent 3.0 % 15.4 % 11.8 % 13.0 % 10.4 %
Balance Sheet          
Total Assets 639 17,983 11,668 4,716 18,754
Total Liabilities 254 7,965 6,176 2,087 11,829
Shareholders Equity 385 10,017 5,492 2,628 6,924.3

Comments

No comments yet. Login to comment.