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)
Dollar54Point14
Implied share price

Buy Undervalued by 54.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
ITT
ITT Corporation
ITW
Illinois Tool Works Inc.
Change
CMI
Cummins Inc.
Change
IR
Ingersoll-Rand Company Limited
Change
GWW
W.W. Grainger, Inc.
Change
11.47 7.2 13.86 8.16 10.78 9.88
All amounts in millions
from last financial year
         
Implied Share Price $54.14 $95.92 $171.00 $69.03 $258.02
Market Cap 3,133 42,027 20,560 16,527 13,197
Net Debt -232 4,332 -172 3,481 1,698
Enterprise Value (EV) 2,901 46,359 20,395 20,008 14,896
Revenue 2,485 13,405 19,110 13,300 9,973
EBITDA 402 3,346 2,500 1,856 1,507
Percent 16.2 % 25.0 % 13.1 % 14.0 % 15.1 %
EBIT 312 2,869 2,058 1,492 1,300
Percent 12.6 % 21.4 % 10.8 % 11.2 % 13.0 %
Balance Sheet          
Total Assets 3,723 15,729 15,134 16,717 5,857
Total Liabilities 2,361 10,505 7,728 10,900 3,591
Shareholders Equity 1,362 5,224 7,406 5,816 2,266.634

Price history

Comments

No comments yet. Login to comment.