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)
Dollar260Point44
Implied share price

Buy Undervalued by 45.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
MMM
3M Company
GE
General Electric Company
Change
UTX
United Technologies Corporation
Change
RTN
Raytheon Company
Change
EMR
Emerson Electric Co.
Change
19.58 13.83 25.03 10.27 12.33 9.02
All amounts in millions
from last financial year
         
Implied Share Price $260.44 $20.11 $208.90 $225.09 $121.42
Market Cap 108,544 265,879 85,333 41,053 33,978
Net Debt 8,927 127,119 13,350 2,130 3,788
Enterprise Value (EV) 117,471 392,998 98,683 43,183 37,766
Revenue 30,274 117,385 56,098 23,247 22,304
EBITDA 8,497 15,699 9,613 3,502 4,185
Percent 28.1 % 13.4 % 17.1 % 15.1 % 18.8 %
EBIT 7,062 9,347 7,750 3,013 3,370
Percent 23.3 % 8.0 % 13.8 % 13.0 % 15.1 %
Balance Sheet          
Total Assets 32,718 493,072 87,484 29,281 22,088
Total Liabilities 21,010 394,799 60,126 19,153 14,007
Shareholders Equity 11,708 98,273 27,358 10,128 8,081.0

Price history

Comments

No comments yet. Login to comment.