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)
Dollar29Point03
Implied share price

Sell Overvalued by 20.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
ADSK
Autodesk, Inc.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
VMW
VMware, Inc.
Change
11.27 14.92 7.12 7.79 14.45 41.34
All amounts in millions
from last financial year
         
Implied Share Price $29.03 $45.02 $37.50 $47.31 $34.07
Market Cap 8,422 253,790 132,934 74,798 42,545
Net Debt -1,411 -40,851 -12,926 -1,378 -4,062
Enterprise Value (EV) 7,011 212,939 120,008 70,433 38,482
Revenue 2,215 69,943 35,622 14,233 3,767
EBITDA 469 29,927 15,404 4,873 930
Percent 21.2 % 42.8 % 43.2 % 34.2 % 24.7 %
EBIT 354 27,161 12,608 4,149 737
Percent 16.0 % 38.8 % 35.4 % 29.2 % 19.6 %
Balance Sheet          
Total Assets 3,227 108,704 73,535 23,225 8,680
Total Liabilities 1,344 51,621 33,759 10,526 3,910
Shareholders Equity 1,882 57,083 39,776 12,699 4,770.282

Comments

No comments yet. Login to comment.