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)
Dollar27Point97
Implied share price

Sell Overvalued by 51.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
PCAR
PACCAR Inc
TM
Toyota Motor Corporation (ADR)
Change
HMC
HONDA MOTOR CO., LTD. (ADR)
Change
GM
General Motors Corporation
Change
F
Ford Motor Company
Change
4.63 7.82 2.94 4.17 6.58 10.27
All amounts in millions
from last financial year
         
Implied Share Price $27.97 $2612.05 $325.86 $14.73 $0.00
Market Cap 20,078 201,678 52,625 49,434 47,678
Net Debt 5,127 12,810,302 4,803,321 39,710 118,582
Enterprise Value (EV) 25,205 13,173,152 4,855,551 89,144 166,260
Revenue 19,115 28,403,118 14,601,151 152,356 149,558
EBITDA 3,224 4,479,808 1,164,090 13,545 16,188
Percent 16.9 % 15.8 % 8.0 % 8.9 % 10.8 %
EBIT 2,317 2,853,971 503,376 5,528 8,195
Percent 12.1 % 10.0 % 3.4 % 3.6 % 5.5 %
Balance Sheet          
Total Assets 21,109 47,427,597 18,229,294 194,338 224,925
Total Liabilities 14,169 30,200,883 11,467,861 154,467 196,283
Shareholders Equity 6,940 17,226,714 6,761,433 39,871 28,642.0

Comments

No comments yet. Login to comment.