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)
Dollar86Point22
Implied share price

Buy Undervalued by 16.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
BDK
The Black & Decker Corporation
SWK
The Stanley Works
Change
JAH
Jarden Corporation
Change
WHR
Whirlpool Corporation
Change
PNR
Pentair, Inc.
Change
13.31 11.63 12.24 20.05 7.2 13.97
All amounts in millions
from last financial year
         
Implied Share Price $86.22 $135.14 $31.37 $337.30 $56.45
Market Cap 4,565 18,428 12,994 12,274 10,957
Net Debt 631 3,334 5,082 3,226 4,560
Enterprise Value (EV) 5,197 21,762 18,044 15,500 15,518
Revenue 4,775 11,171 8,603 20,891 6,449
EBITDA 446 1,777 899 2,154 1,110
Percent 9.4 % 15.9 % 10.5 % 10.3 % 17.2 %
EBIT 320 1,363 654 1,486 849
Percent 6.7 % 12.2 % 7.6 % 7.1 % 13.2 %
Balance Sheet          
Total Assets 5,495 15,127 14,293 19,010 11,833
Total Liabilities 4,196 9,316 10,240 14,267 7,824
Shareholders Equity 1,299 5,811 4,052 4,743 4,008.8

Price history

Comments

No comments yet. Login to comment.