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)
Dollar77Point30
Implied share price

Sell Overvalued by 24.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
MON
Monsanto Company
SYT
Syngenta AG (ADR)
Change
PX
Praxair, Inc.
Change
LYB
LyondellBasell Industries NV
Change
APD
Air Products & Chemicals, Inc.
Change
8.42 10.84 3.78 11.97 5.3 13.63
All amounts in millions
from last financial year
         
Implied Share Price $77.30 $229.80 $73.59 $131.71 $81.92
Market Cap 45,017 40,195 33,657 32,235 32,209
Net Debt 5,184 2,589 9,084 6,040 5,672
Enterprise Value (EV) 50,201 10,628 42,741 38,275 37,882
Revenue 15,001 13,411 10,776 32,735 9,894
EBITDA 4,632 2,812 3,571 7,219 2,780
Percent 30.9 % 21.0 % 33.1 % 22.1 % 28.1 %
EBIT 3,916 2,208 2,465 6,172 1,843
Percent 26.1 % 16.5 % 22.9 % 18.9 % 18.6 %
Balance Sheet          
Total Assets 21,920 18,977 18,319 22,757 17,334
Total Liabilities 14,930 10,576 13,930 16,207 10,085
Shareholders Equity 6,990 8,401 4,389 6,550 7,249.0

Price history

Comments

No comments yet. Login to comment.