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)
Dollar121Point28
Implied share price

Buy Undervalued by 103.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
NOC
Northrop Grumman Corporation
BA
The Boeing Company
Change
HON
Honeywell International Inc.
Change
LMT
Lockheed Martin Corporation
Change
GD
General Dynamics Corporation
Change
8.33 4.22 8.06 11.39 6.19 5.65
All amounts in millions
from last financial year
         
Implied Share Price $121.28 $74.87 $40.89 $116.96 $98.57
Market Cap 14,982 54,193 44,787 27,462 23,702
Net Debt 946 1,099 3,373 2,875 1,281
Enterprise Value (EV) 15,928 55,292 48,160 30,336 24,970
Revenue 26,412 68,735 36,529 46,499 32,677
EBITDA 3,775 6,864 4,229 4,903 4,418
Percent 14.3 % 10.0 % 11.6 % 10.5 % 13.5 %
EBIT 3,276 5,542 3,281 3,980 3,826
Percent 12.4 % 8.1 % 9.0 % 8.6 % 11.7 %
Balance Sheet          
Total Assets 25,411 79,986 39,808 37,908 34,883
Total Liabilities 15,075 76,471 29,002 36,907 21,651
Shareholders Equity 10,336 3,515 10,806 1,001 13,232.0

Price history

Comments

No comments yet. Login to comment.