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)
Pound11Point10
Implied share price

Buy Undervalued by 52.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
RR.
Rolls-Royce Group plc
HON
Honeywell International Inc.
Change
BA
The Boeing Company
Change
LMT
Lockheed Martin Corporation
Change
GD
General Dynamics Corporation
Change
10.76 7.38 11.15 9.07 12.6 10.08
All amounts in millions
from last financial year
         
Implied Share Price £11.10 $110.63 $154.24 $198.49 $162.18
Market Cap 13,349 87,401 81,446 72,842 46,359
Net Debt 2,127 4,510 -2,088 14,171 614
Enterprise Value (EV) 15,476 91,911 79,358 87,013 46,973
Revenue 13,725 38,581 96,114 46,132 31,469
EBITDA 2,096 8,245 8,751 6,907 4,660
Percent 15.3 % 21.4 % 9.1 % 15.0 % 14.8 %
EBIT 1,581 7,352 7,170 5,881 4,178
Percent 11.5 % 19.1 % 7.5 % 12.7 % 13.3 %
Balance Sheet          
Total Assets 22,324 49,316 94,408 49,128 31,997
Total Liabilities 17,310 31,033 88,073 46,031 21,259
Shareholders Equity 5,014 18,283 6,335 3,097 10,738.0

Comments

No comments yet. Login to comment.