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)
Dollar35Point05
Implied share price

Buy Undervalued by 8.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
ADBE
Adobe Systems Incorporated
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
VMW
VMware, Inc.
Change
11.27 10.33 7.12 7.79 14.45 41.34
All amounts in millions
from last financial year
         
Implied Share Price $35.05 $45.02 $37.50 $47.31 $34.07
Market Cap 16,054 253,790 132,934 74,798 42,545
Net Debt -1,397 -40,851 -12,926 -1,378 -4,062
Enterprise Value (EV) 14,657 212,939 120,008 70,433 38,482
Revenue 4,216 69,943 35,622 14,233 3,767
EBITDA 1,418 29,927 15,404 4,873 930
Percent 33.6 % 42.8 % 43.2 % 34.2 % 24.7 %
EBIT 1,197 27,161 12,608 4,149 737
Percent 28.4 % 38.8 % 35.4 % 29.2 % 19.6 %
Balance Sheet          
Total Assets 8,991 108,704 73,535 23,225 8,680
Total Liabilities 3,208 51,621 33,759 10,526 3,910
Shareholders Equity 5,783 57,083 39,776 12,699 4,770.282

Comments

No comments yet. Login to comment.