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)
Dollar6Point60
Implied share price

Sell Overvalued by 77.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
GE
General Electric Company
MMM
3M Company
Change
UTX
United Technologies Corporation
Change
RTN
Raytheon Company
Change
EMR
Emerson Electric Co.
Change
11.86 25.03 13.83 10.27 12.33 9.02
All amounts in millions
from last financial year
         
Implied Share Price $6.60 $152.01 $120.31 $133.57 $71.26
Market Cap 265,879 108,544 85,333 41,053 33,978
Net Debt 127,119 8,927 13,350 2,130 3,788
Enterprise Value (EV) 392,998 117,471 98,683 43,183 37,766
Revenue 117,385 30,274 56,098 23,247 22,304
EBITDA 15,699 8,497 9,613 3,502 4,185
Percent 13.4 % 28.1 % 17.1 % 15.1 % 18.8 %
EBIT 9,347 7,062 7,750 3,013 3,370
Percent 8.0 % 23.3 % 13.8 % 13.0 % 15.1 %
Balance Sheet          
Total Assets 493,072 32,718 87,484 29,281 22,088
Total Liabilities 394,799 21,010 60,126 19,153 14,007
Shareholders Equity 98,273 11,708 27,358 10,128 8,081.0

Price history

Comments

No comments yet. Login to comment.