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?
Pound3Point19
Implied share price

Sell Overvalued by 8.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
BFD
Benfield Group Limited
MET
MetLife, Inc.
Change
MMC
Marsh & McLennan Companies, Inc.
Change
AON
Aon Corporation
Change
AOC
Aon Corporation
Change
13.31 14.46 13.25 14.6 10.94
All amounts in millions
from last financial year
         
Implied Share Price £3.19 0 $67.15 $100.55 $59.51
Market Cap 740 48,361 34,618 29,776 15,204
Net Debt 76 58,188 3,040 5,126 3,435
Enterprise Value (EV) 817 106,549 37,658 34,902 18,639
Revenue 339 70,041 12,893 11,682 8,512
EBITDA 56 0 2,842 2,391 1,703
Percent 16.7 % n/a % 22.0 % 20.5 % 20.0 %
EBIT 46 0 2,419 1,848 1,398
Percent 13.8 % n/a % 18.8 % 15.8 % 16.4 %
Balance Sheet          
Total Assets 523 877,933 18,216 26,987 28,982
Total Liabilities 374 809,984 11,703 20,881 20,731
Shareholders Equity 149 67,949 6,513 6,106 8,251.0

Comments

No comments yet. Login to comment.