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)
Dollar110Point73
Implied share price

Sell Overvalued by 10.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
PH
Parker-Hannifin Corporation
RS
Reliance Steel & Aluminum
Change
SID
Companhia Siderurgica Nacional (ADR)
Change
CR
Crane Co.
Change
SPX
Spirax-Sarco Engineering plc
Change
9.59 10.63 8.5 5.09 7.89 18.49
All amounts in millions
from last financial year
         
Implied Share Price $110.73 $83.07 $21.88 $78.74 £23.18
Market Cap 16,530 5,131 3,835 3,707 3,278
Net Debt 932 1,824 25,647 430 -4
Enterprise Value (EV) 17,476 6,955 29,352 4,137 3,273
Revenue 11,360 9,350 15,331 2,740 667
EBITDA 1,644 818 5,769 524 177
Percent 14.5 % 8.8 % 37.6 % 19.1 % 26.5 %
EBIT 1,337 599 4,592 457 147
Percent 11.8 % 6.4 % 30.0 % 16.7 % 22.1 %
Balance Sheet          
Total Assets 12,056 7,121 48,649 3,336 691
Total Liabilities 7,481 3,207 40,985 2,197 294
Shareholders Equity 4,575 3,914 7,664 1,139 397.464

Price history

Comments

No comments yet. Login to comment.