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)
Dollar364Point57
Implied share price

Buy Undervalued by 124.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
WHR
Whirlpool Corporation
SWK
The Stanley Works
Change
JAH
Jarden Corporation
Change
PNR
Pentair, Inc.
Change
SNA
Snap-on Incorporated
Change
14.27 7.2 12.24 20.05 13.97 10.3
All amounts in millions
from last financial year
         
Implied Share Price $364.57 $146.43 $35.28 $62.31 $212.93
Market Cap 12,274 18,428 12,994 10,957 8,707
Net Debt 3,226 3,334 5,082 4,560 787
Enterprise Value (EV) 15,500 21,762 18,044 15,518 9,494
Revenue 20,891 11,171 8,603 6,449 3,593
EBITDA 2,154 1,777 899 1,110 922
Percent 10.3 % 15.9 % 10.5 % 17.2 % 25.7 %
EBIT 1,486 1,363 654 849 839
Percent 7.1 % 12.2 % 7.6 % 13.2 % 23.4 %
Balance Sheet          
Total Assets 19,010 15,127 14,293 11,833 4,331
Total Liabilities 14,267 9,316 10,240 7,824 1,918
Shareholders Equity 4,743 5,811 4,052 4,008 2,412.7

Price history

Comments

No comments yet. Login to comment.