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)
Dollar15Point17
Implied share price

Sell Overvalued by 82.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
DE
Deere & Company
CAT
Caterpillar Inc.
Change
KUB
Kubota Corporation (ADR)
Change
CNH
CNH Global N.V. (ADR)
Change
FAST
Fastenal Company
Change
9.19 17.52 10.3 3.59 9.25 13.08
All amounts in millions
from last financial year
         
Implied Share Price $15.17 $68.67 $962.80 $49.30 $28.26
Market Cap 26,461 48,783 17,906 12,107 11,717
Net Debt 32,687 31,553 622,417 11,823 235
Enterprise Value (EV) 77,833 80,336 711,784 23,930 11,953
Revenue 28,862 47,011 1,244,775 20,447 3,869
EBITDA 4,441 7,797 198,067 2,586 913
Percent 15.4 % 16.6 % 15.9 % 12.6 % 23.6 %
EBIT 3,059 4,751 166,874 2,129 827
Percent 10.6 % 10.1 % 13.4 % 10.4 % 21.4 %
Balance Sheet          
Total Assets 57,947 78,342 2,532,926 35,426 2,532
Total Liabilities 51,204 63,533 1,392,616 26,854 731
Shareholders Equity 6,743 14,809 1,140,310 8,572 1,801.289

Price history

Comments

No comments yet. Login to comment.