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)
Dollar56Point08
Implied share price

Buy Undervalued by 142.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
JBL
Jabil Circuit, Inc.
SI
Siemens AG (ADR)
Change
ABB
ABB Ltd (ADR)
Change
ETN
Eaton Corporation
Change
NJ
Nidec Corporation (ADR)
Change
10.27 4.64 13.5 9.2 10.67 0.01
All amounts in millions
from last financial year
         
Implied Share Price $56.08 $82.44 $25.19 $60.99 $6209.36
Market Cap 4,425 98,488 49,379 29,141 27,087
Net Debt 756 20,881 1,241 7,969 -5,160
Enterprise Value (EV) 5,181 111,777 46,868 37,110 1,625
Revenue 17,899 75,636 35,481 20,855 1,178,290
EBITDA 1,117 8,279 5,095 3,478 179,836
Percent 6.2 % 10.9 % 14.4 % 16.7 % 15.3 %
EBIT 588 5,730 3,935 2,553 124,538
Percent 3.3 % 7.6 % 11.1 % 12.2 % 10.6 %
Balance Sheet          
Total Assets 9,603 120,348 41,356 30,996 1,384,472
Total Liabilities 7,288 85,873 26,875 15,810 620,251
Shareholders Equity 2,314 34,475 14,481 15,186 764,221.0

Price history

Comments

No comments yet. Login to comment.