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)
Pound10Point81
Implied share price

Sell Overvalued by 31.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
AVV
AVEVA Group plc
GOOG
Google Inc.
Change
BIDU
Baidu.com, Inc. (ADR)
Change
PCLN
priceline.com Incorporated
Change
WIT
Wipro Limited (ADR)
Change
12.7 18.65 11.28 -0.88 21.26 -0.55
All amounts in millions
from last financial year
         
Implied Share Price £10.81 $672.30 $3385.79 $412.28 $392.61
Market Cap 1,065 199,237 43,264 32,974 17,659
Net Debt -30 -40,422 -11,681 -2,082 -60,669
Enterprise Value (EV) 1,034 158,815 -7,356 30,892 -39,186
Revenue 173 37,905 14,500 4,355 371,971
EBITDA 55 14,079 8,390 1,452 70,791
Percent 31.9 % 37.1 % 57.9 % 33.4 % 19.0 %
EBIT 50 12,242 7,576 1,398 60,735
Percent 29.1 % 32.3 % 52.2 % 32.1 % 16.3 %
Balance Sheet          
Total Assets 285 72,574 23,340 3,970 436,001
Total Liabilities 83 14,429 8,048 1,396 150,687
Shareholders Equity 202 58,145 15,291 2,574 285,314.0

Comments

No comments yet. Login to comment.