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)
Pound0Point59
Implied share price

Buy Undervalued by 34.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
ARI
Arriva plc
GE
General Electric Company
Change
UTX
United Technologies Corporation
Change
MMM
3M Company
Change
EMR
Emerson Electric Co.
Change
13.47 9.63 18.18 7.36 8.19 8.09
All amounts in millions
from last financial year
         
Implied Share Price £0.59 $4.62 $140.70 $141.82 $81.97
Market Cap 13 194,806 68,078 59,221 34,860
Net Debt -2 368,942 4,300 1,486 3,149
Enterprise Value (EV) 11 563,748 72,378 60,707 38,009
Revenue 8 147,300 58,190 29,611 24,222
EBITDA 1 31,015 9,836 7,414 4,697
Percent 13.9 % 21.1 % 16.9 % 25.0 % 19.4 %
EBIT 1 20,098 8,548 6,178 3,830
Percent 12.0 % 13.6 % 14.7 % 20.9 % 15.8 %
Balance Sheet          
Total Assets 6 717,242 61,452 31,616 23,861
Total Liabilities 4 600,804 39,572 16,196 13,462
Shareholders Equity 2 116,438 21,880 15,420 10,399.0

Comments

No comments yet. Login to comment.