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)
Dollar164Point47
Implied share price

Buy Undervalued by 26.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
BA
The Boeing Company
HON
Honeywell International Inc.
Change
LMT
Lockheed Martin Corporation
Change
GD
General Dynamics Corporation
Change
NOC
Northrop Grumman Corporation
Change
11.49 9.07 11.15 12.6 10.08 11.84
All amounts in millions
from last financial year
         
Implied Share Price $164.47 $118.54 $215.13 $173.32 $205.11
Market Cap 81,446 87,401 72,842 46,359 37,877
Net Debt -2,088 4,510 14,171 614 4,067
Enterprise Value (EV) 79,358 91,911 87,013 46,973 41,944
Revenue 96,114 38,581 46,132 31,469 23,526
EBITDA 8,751 8,245 6,907 4,660 3,543
Percent 9.1 % 21.4 % 15.0 % 14.8 % 15.1 %
EBIT 7,170 7,352 5,881 4,178 3,076
Percent 7.5 % 19.1 % 12.7 % 13.3 % 13.1 %
Balance Sheet          
Total Assets 94,408 49,316 49,128 31,997 24,424
Total Liabilities 88,073 31,033 46,031 21,259 18,902
Shareholders Equity 6,335 18,283 3,097 10,738 5,522.0

Price history

Comments

No comments yet. Login to comment.