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  

What's this?
Dollar68Point61
Implied share price

Buy Undervalued by 17.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ACN
Accenture Ltd.
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ADP
Automatic Data Processing
Change
ADP
Automatic Data Processing
Change
10.54 8.74 9.21 14.95 12.29 12.01
All amounts in millions
from last financial year
         
Implied Share Price $68.61 $223.89 $280.42 $49.04 $49.04
Market Cap 41,211 228,227 48,434 27,723 27,127
Net Debt -5,701 19,398 -4,949 -1,391 -1,391
Enterprise Value (EV) 34,829 247,625 43,458 26,332 25,736
Revenue 27,352 106,916 6,714 9,879 9,879
EBITDA 3,985 26,889 2,907 2,142 2,142
Percent 14.6 % 25.1 % 43.3 % 21.7 % 21.7 %
EBIT 3,471 22,089 2,713 1,824 1,824
Percent 12.7 % 20.7 % 40.4 % 18.5 % 18.5 %
Balance Sheet          
Total Assets 15,731 116,433 10,693 34,238 34,238
Total Liabilities 11,852 96,295 4,825 28,227 28,227
Shareholders Equity 3,878 20,138 5,868 6,010 6,010.4

Price history

Comments

No comments yet. Login to comment.