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?
Dollar25Point54
Implied share price

Buy Undervalued by 13.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABB
ABB Ltd (ADR)
SI
Siemens AG (ADR)
Change
ETN
Eaton Corporation
Change
NJ
Nidec Corporation (ADR)
Change
TEL
Tyco Electronics Ltd.
Change
10.41 9.2 13.5 10.67 0.01 9.05
All amounts in millions
from last financial year
         
Implied Share Price $25.54 $83.94 $62.07 $6294.31 $73.71
Market Cap 49,379 98,488 29,141 27,087 22,723
Net Debt 1,241 20,881 7,969 -5,160 555
Enterprise Value (EV) 46,868 111,777 37,110 1,625 23,278
Revenue 35,481 75,636 20,855 1,178,290 12,233
EBITDA 5,095 8,279 3,478 179,836 2,572
Percent 14.4 % 10.9 % 16.7 % 15.3 % 21.0 %
EBIT 3,935 5,730 2,553 124,538 1,956
Percent 11.1 % 7.6 % 12.2 % 10.6 % 16.0 %
Balance Sheet          
Total Assets 41,356 120,348 30,996 1,384,472 20,589
Total Liabilities 26,875 85,873 15,810 620,251 11,004
Shareholders Equity 14,481 34,475 15,186 764,221 9,585.0

Price history

Comments

No comments yet. Login to comment.