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)
Dollar190Point09
Implied share price

Sell Overvalued by 21.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
LMT
Lockheed Martin Corporation
HON
Honeywell International Inc.
Change
BA
The Boeing Company
Change
GD
General Dynamics Corporation
Change
NOC
Northrop Grumman Corporation
Change
10.39 12.6 11.15 9.07 10.08 11.84
All amounts in millions
from last financial year
         
Implied Share Price $190.09 $106.64 $149.07 $156.56 $183.33
Market Cap 72,842 87,401 81,446 46,359 37,877
Net Debt 14,171 4,510 -2,088 614 4,067
Enterprise Value (EV) 87,013 91,911 79,358 46,973 41,944
Revenue 46,132 38,581 96,114 31,469 23,526
EBITDA 6,907 8,245 8,751 4,660 3,543
Percent 15.0 % 21.4 % 9.1 % 14.8 % 15.1 %
EBIT 5,881 7,352 7,170 4,178 3,076
Percent 12.7 % 19.1 % 7.5 % 13.3 % 13.1 %
Balance Sheet          
Total Assets 49,128 49,316 94,408 31,997 24,424
Total Liabilities 46,031 31,033 88,073 21,259 18,902
Shareholders Equity 3,097 18,283 6,335 10,738 5,522.0

Price history

Comments

No comments yet. Login to comment.