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)
Dollar52Point01
Implied share price

Buy Undervalued by 50.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
BMC
BMC Software, Inc.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
VMW
VMware, Inc.
Change
11.27 6.84 7.12 7.79 14.45 41.34
All amounts in millions
from last financial year
         
Implied Share Price $52.01 $45.02 $37.50 $47.31 $34.07
Market Cap 5,900 253,790 132,934 74,798 42,545
Net Debt -1,353 -40,851 -12,926 -1,378 -4,062
Enterprise Value (EV) 4,547 212,939 120,008 70,433 38,482
Revenue 2,065 69,943 35,622 14,233 3,767
EBITDA 665 29,927 15,404 4,873 930
Percent 32.2 % 42.8 % 43.2 % 34.2 % 24.7 %
EBIT 547 27,161 12,608 4,149 737
Percent 26.5 % 38.8 % 35.4 % 29.2 % 19.6 %
Balance Sheet          
Total Assets 4,485 108,704 73,535 23,225 8,680
Total Liabilities 2,822 51,621 33,759 10,526 3,910
Shareholders Equity 1,662 57,083 39,776 12,699 4,770.282

Price history

Comments

No comments yet. Login to comment.