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?
Dollar50Point18
Implied share price

Buy Undervalued by 30.1%

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
JCI
Johnson Controls, Inc.
Change
9.1 6.69 7.86 10.05 8.66 18.42
All amounts in millions
from last financial year
         
Implied Share Price $50.18 $149.19 $189.58 $41.96 $12.00
Market Cap 27,234 160,913 27,084 19,720 19,640
Net Debt -4,548 12,126 -2,858 -1,631 3,205
Enterprise Value (EV) 22,685 173,039 24,226 18,088 22,845
Revenue 23,170 95,759 5,098 8,927 28,497
EBITDA 3,391 22,005 2,411 2,088 1,240
Percent 14.6 % 23.0 % 47.3 % 23.4 % 4.4 %
EBIT 2,893 17,011 2,270 1,779 495
Percent 12.5 % 17.8 % 44.5 % 19.9 % 1.7 %
Balance Sheet          
Total Assets 12,255 109,022 7,470 26,862 24,088
Total Liabilities 9,369 86,387 3,966 21,383 14,950
Shareholders Equity 2,886 22,635 3,503 5,478 9,138.0

Price history

Comments

No comments yet. Login to comment.