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)
Dollar68Point47
Implied share price

Buy Undervalued by 6.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
IR
Ingersoll-Rand Company Limited
ITW
Illinois Tool Works Inc.
Change
CMI
Cummins Inc.
Change
GWW
W.W. Grainger, Inc.
Change
WOS
Wolseley plc
Change
11.39 10.78 13.86 8.16 9.88 9.83
All amounts in millions
from last financial year
         
Implied Share Price $68.47 $95.19 $169.85 $256.09 £51.30
Market Cap 16,527 42,027 20,560 13,197 11,059
Net Debt 3,481 4,332 -172 1,698 838
Enterprise Value (EV) 20,008 46,359 20,395 14,896 11,897
Revenue 13,300 13,405 19,110 9,973 13,332
EBITDA 1,856 3,346 2,500 1,507 1,210
Percent 14.0 % 25.0 % 13.1 % 15.1 % 9.1 %
EBIT 1,492 2,869 2,058 1,300 795
Percent 11.2 % 21.4 % 10.8 % 13.0 % 6.0 %
Balance Sheet          
Total Assets 16,717 15,729 15,134 5,857 7,482
Total Liabilities 10,900 10,505 7,728 3,591 4,882
Shareholders Equity 5,816 5,224 7,406 2,266 2,600.0

Price history

Comments

No comments yet. Login to comment.