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)
Dollar34Point32
Implied share price

Buy Undervalued by 81.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
LUK
Leucadia National Corp.
GE
General Electric Company
Change
MMM
3M Company
Change
UTX
United Technologies Corporation
Change
RTN
Raytheon Company
Change
19.05 8.2 25.03 13.83 10.27 12.33
All amounts in millions
from last financial year
         
Implied Share Price $34.32 $19.18 $253.00 $202.82 $218.81
Market Cap 6,818 265,879 108,544 85,333 41,053
Net Debt -2,619 127,119 8,927 13,350 2,130
Enterprise Value (EV) 4,198 392,998 117,471 98,683 43,183
Revenue 10,872 117,385 30,274 56,098 23,247
EBITDA 511 15,699 8,497 9,613 3,502
Percent 4.7 % 13.4 % 28.1 % 17.1 % 15.1 %
EBIT 343 9,347 7,062 7,750 3,013
Percent 3.2 % 8.0 % 23.3 % 13.8 % 13.0 %
Balance Sheet          
Total Assets 46,331 493,072 32,718 87,484 29,281
Total Liabilities 35,929 394,799 21,010 60,126 19,153
Shareholders Equity 10,401 98,273 11,708 27,358 10,128.0

Price history

Comments

No comments yet. Login to comment.