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)
Dollar217Point25
Implied share price

Buy Undervalued by 56.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
RTN
Raytheon Company
GE
General Electric Company
Change
MMM
3M Company
Change
UTX
United Technologies Corporation
Change
EMR
Emerson Electric Co.
Change
18.91 12.33 25.03 13.83 10.27 9.02
All amounts in millions
from last financial year
         
Implied Share Price $217.25 $18.95 $251.15 $201.31 $117.12
Market Cap 41,053 265,879 108,544 85,333 33,978
Net Debt 2,130 127,119 8,927 13,350 3,788
Enterprise Value (EV) 43,183 392,998 117,471 98,683 37,766
Revenue 23,247 117,385 30,274 56,098 22,304
EBITDA 3,502 15,699 8,497 9,613 4,185
Percent 15.1 % 13.4 % 28.1 % 17.1 % 18.8 %
EBIT 3,013 9,347 7,062 7,750 3,370
Percent 13.0 % 8.0 % 23.3 % 13.8 % 15.1 %
Balance Sheet          
Total Assets 29,281 493,072 32,718 87,484 22,088
Total Liabilities 19,153 394,799 21,010 60,126 14,007
Shareholders Equity 10,128 98,273 11,708 27,358 8,081.0

Price history

Comments

No comments yet. Login to comment.