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)
Dollar76Point92
Implied share price

Sell Overvalued by 48.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
APD
Air Products & Chemicals, Inc.
MON
Monsanto Company
Change
SYT
Syngenta AG (ADR)
Change
PX
Praxair, Inc.
Change
LYB
LyondellBasell Industries NV
Change
8.03 13.63 10.84 3.78 11.97 5.3
All amounts in millions
from last financial year
         
Implied Share Price $76.92 $73.17 $217.86 $68.71 $124.94
Market Cap 32,209 45,017 40,195 33,657 32,235
Net Debt 5,672 5,184 2,589 9,084 6,040
Enterprise Value (EV) 37,882 50,201 10,628 42,741 38,275
Revenue 9,894 15,001 13,411 10,776 32,735
EBITDA 2,780 4,632 2,812 3,571 7,219
Percent 28.1 % 30.9 % 21.0 % 33.1 % 22.1 %
EBIT 1,843 3,916 2,208 2,465 6,172
Percent 18.6 % 26.1 % 16.5 % 22.9 % 18.9 %
Balance Sheet          
Total Assets 17,334 21,920 18,977 18,319 22,757
Total Liabilities 10,085 14,930 10,576 13,930 16,207
Shareholders Equity 7,249 6,990 8,401 4,389 6,550.0

Price history

Comments

No comments yet. Login to comment.