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)
Dollar87Point29
Implied share price

Buy Undervalued by 65.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
DOW
The Dow Chemical Company
DD
E.I. du Pont de Nemours & Company
Change
ROH
Rohm and Haas Company
Change
EMN
Eastman Chemical Company
Change
ALB
Albemarle Corporation
Change
13.02 8.28 13.57 13.45 7.18 14.99
All amounts in millions
from last financial year
         
Implied Share Price $87.29 $64.00 $75.93 $156.23 $65.43
Market Cap 59,429 58,448 15,414 9,715 9,013
Net Debt 8,633 2,601 3,021 6,715 3,603
Enterprise Value (EV) 68,062 61,049 18,435 16,426 12,617
Revenue 48,778 25,268 9,575 9,648 3,651
EBITDA 8,219 4,498 1,371 2,288 841
Percent 16.8 % 17.8 % 14.3 % 23.7 % 23.1 %
EBIT 6,045 3,160 841 1,717 581
Percent 12.4 % 12.5 % 8.8 % 17.8 % 15.9 %
Balance Sheet          
Total Assets 67,938 41,166 9,909 15,580 9,597
Total Liabilities 42,564 31,173 6,933 11,639 6,343
Shareholders Equity 25,374 9,993 2,976 3,941 3,254.392

Price history

Comments

No comments yet. Login to comment.