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)
Dollar45Point85
Implied share price

Sell Overvalued by 19.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
ADP
Automatic Data Processing
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
9.81 12.29 9.09 12.9 8.83 11.46
All amounts in millions
from last financial year
         
Implied Share Price $45.85 $215.95 $324.51 $64.75 $45.86
Market Cap 27,723 229,589 52,380 41,671 25,975
Net Debt -1,391 19,400 -4,949 -5,701 -1,391
Enterprise Value (EV) 26,332 248,989 47,436 35,185 24,583
Revenue 9,879 106,916 6,714 27,352 9,879
EBITDA 2,142 27,381 3,678 3,985 2,145
Percent 21.7 % 25.6 % 54.8 % 14.6 % 21.7 %
EBIT 1,824 22,566 3,484 3,471 1,827
Percent 18.5 % 21.1 % 51.9 % 12.7 % 18.5 %
Balance Sheet          
Total Assets 34,238 116,433 10,693 15,731 34,238
Total Liabilities 28,227 96,297 4,825 11,852 28,227
Shareholders Equity 6,010 20,136 5,868 3,878 6,010.4

Price history

Comments

No comments yet. Login to comment.