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)
Pound14Point00
Implied share price

Buy Undervalued by 107.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ATK
Atkins (WS) plc
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
9.88 4.35 9.09 12.9 8.83 12.29
All amounts in millions
from last financial year
         
Implied Share Price £14.00 $217.70 $326.65 $65.18 $46.17
Market Cap 674 229,589 52,380 41,671 27,723
Net Debt -103 19,400 -4,949 -5,701 -1,391
Enterprise Value (EV) 571 248,989 47,436 35,185 26,332
Revenue 1,564 106,916 6,714 27,352 9,879
EBITDA 131 27,381 3,678 3,985 2,142
Percent 8.4 % 25.6 % 54.8 % 14.6 % 21.7 %
EBIT 107 22,566 3,484 3,471 1,824
Percent 6.9 % 21.1 % 51.9 % 12.7 % 18.5 %
Balance Sheet          
Total Assets 1,002 116,433 10,693 15,731 34,238
Total Liabilities 986 96,297 4,825 11,852 28,227
Shareholders Equity 16 20,136 5,868 3,878 6,010.4

Comments

No comments yet. Login to comment.