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)
Dollar144Point48
Implied share price

Buy Undervalued by 101.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
DOV
Dover Corporation
GE
General Electric Company
Change
MMM
3M Company
Change
UTX
United Technologies Corporation
Change
RTN
Raytheon Company
Change
19.05 10.36 25.03 13.83 10.27 12.33
All amounts in millions
from last financial year
         
Implied Share Price $144.48 $19.18 $253.00 $202.82 $218.81
Market Cap 11,105 265,879 108,544 85,333 41,053
Net Debt 2,392 127,119 8,927 13,350 2,130
Enterprise Value (EV) 13,498 392,998 117,471 98,683 43,183
Revenue 6,956 117,385 30,274 56,098 23,247
EBITDA 1,303 15,699 8,497 9,613 3,502
Percent 18.7 % 13.4 % 28.1 % 17.1 % 15.1 %
EBIT 975 9,347 7,062 7,750 3,013
Percent 14.0 % 8.0 % 23.3 % 13.8 % 13.0 %
Balance Sheet          
Total Assets 8,606 493,072 32,718 87,484 29,281
Total Liabilities 4,961 394,799 21,010 60,126 19,153
Shareholders Equity 3,644 98,273 11,708 27,358 10,128.0

Price history

Comments

No comments yet. Login to comment.