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)
Dollar21Point32
Implied share price

Sell Overvalued by 67.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
ASH
Ashland Inc.
CSL
Carlisle Companies, Inc.
Change
RAVN
Raven Industries, Inc.
Change
CRG
Crane Group Limited
Change
FENR
Fenner plc
Change
10.71 18.53 11.02 12.26 10.03 8.0
All amounts in millions
from last financial year
         
Implied Share Price $21.32 $52.50 $51.62 $11.22 £5.62
Market Cap 5,150 3,375 1,067 806 785
Net Debt 3,095 687 -25 154 101
Enterprise Value (EV) 8,245 4,062 1,041 961 887
Revenue 6,502 3,224 381 1,863 718
EBITDA 445 368 84 95 111
Percent 6.8 % 11.4 % 22.3 % 5.1 % 15.5 %
EBIT 146 280 75 63 83
Percent 2.2 % 8.7 % 19.8 % 3.4 % 11.7 %
Balance Sheet          
Total Assets 12,966 3,137 245 1,231 766
Total Liabilities 8,831 1,637 65 576 483
Shareholders Equity 4,135 1,500 180 655 283.5

Price history

Comments

No comments yet. Login to comment.