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)
Dollar166Point13
Implied share price

Buy Undervalued by 9.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
GD
General Dynamics Corporation
HON
Honeywell International Inc.
Change
BA
The Boeing Company
Change
LMT
Lockheed Martin Corporation
Change
NOC
Northrop Grumman Corporation
Change
11.02 10.08 11.15 9.07 12.6 11.84
All amounts in millions
from last financial year
         
Implied Share Price $166.13 $113.44 $157.87 $204.39 $195.77
Market Cap 46,359 87,401 81,446 72,842 37,877
Net Debt 614 4,510 -2,088 14,171 4,067
Enterprise Value (EV) 46,973 91,911 79,358 87,013 41,944
Revenue 31,469 38,581 96,114 46,132 23,526
EBITDA 4,660 8,245 8,751 6,907 3,543
Percent 14.8 % 21.4 % 9.1 % 15.0 % 15.1 %
EBIT 4,178 7,352 7,170 5,881 3,076
Percent 13.3 % 19.1 % 7.5 % 12.7 % 13.1 %
Balance Sheet          
Total Assets 31,997 49,316 94,408 49,128 24,424
Total Liabilities 21,259 31,033 88,073 46,031 18,902
Shareholders Equity 10,738 18,283 6,335 3,097 5,522.0

Price history

Comments

No comments yet. Login to comment.