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  

What's this?
Dollar59Point70
Implied share price

Sell Overvalued by 37.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
AOS
A. O. Smith Corporation
SI
Siemens AG (ADR)
Change
ABB
ABB Ltd (ADR)
Change
ETN
Eaton Corporation
Change
NJ
Nidec Corporation (ADR)
Change
10.27 16.8 13.5 9.2 10.67 0.01
All amounts in millions
from last financial year
         
Implied Share Price $59.70 $82.44 $25.19 $60.99 $6209.36
Market Cap 8,276 98,488 49,379 29,141 27,087
Net Debt -396 20,881 1,241 7,969 -5,160
Enterprise Value (EV) 7,946 111,777 46,868 37,110 1,625
Revenue 2,536 75,636 35,481 20,855 1,178,290
EBITDA 472 8,279 5,095 3,478 179,836
Percent 18.6 % 10.9 % 14.4 % 16.7 % 15.3 %
EBIT 409 5,730 3,935 2,553 124,538
Percent 16.2 % 7.6 % 11.1 % 12.2 % 10.6 %
Balance Sheet          
Total Assets 2,629 120,348 41,356 30,996 1,384,472
Total Liabilities 1,186 85,873 26,875 15,810 620,251
Shareholders Equity 1,442 34,475 14,481 15,186 764,221.0

Price history

Comments

No comments yet. Login to comment.