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)
Dollar213Point25
Implied share price

Buy Undervalued by 109.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
UTX
United Technologies Corporation
GE
General Electric Company
Change
MMM
3M Company
Change
RTN
Raytheon Company
Change
EMR
Emerson Electric Co.
Change
19.95 10.27 25.03 13.83 12.33 9.02
All amounts in millions
from last financial year
         
Implied Share Price $213.25 $20.77 $265.77 $229.59 $123.88
Market Cap 85,333 265,879 108,544 41,053 33,978
Net Debt 13,350 127,119 8,927 2,130 3,788
Enterprise Value (EV) 98,683 392,998 117,471 43,183 37,766
Revenue 56,098 117,385 30,274 23,247 22,304
EBITDA 9,613 15,699 8,497 3,502 4,185
Percent 17.1 % 13.4 % 28.1 % 15.1 % 18.8 %
EBIT 7,750 9,347 7,062 3,013 3,370
Percent 13.8 % 8.0 % 23.3 % 13.0 % 15.1 %
Balance Sheet          
Total Assets 87,484 493,072 32,718 29,281 22,088
Total Liabilities 60,126 394,799 21,010 19,153 14,007
Shareholders Equity 27,358 98,273 11,708 10,128 8,081.0

Price history

Comments

No comments yet. Login to comment.