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)
Pound1Point86
Implied share price

Buy Undervalued by 14.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
AGS
Aegis Group plc
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
9.88 8.68 9.09 12.9 8.83 12.29
All amounts in millions
from last financial year
         
Implied Share Price £1.86 $217.70 $326.65 $65.18 $46.17
Market Cap 1,895 229,589 52,380 41,671 27,723
Net Debt 128 19,400 -4,949 -5,701 -1,391
Enterprise Value (EV) 2,027 248,989 47,436 35,185 26,332
Revenue 1,135 106,916 6,714 27,352 9,879
EBITDA 233 27,381 3,678 3,985 2,142
Percent 20.6 % 25.6 % 54.8 % 14.6 % 21.7 %
EBIT 162 22,566 3,484 3,471 1,824
Percent 14.3 % 21.1 % 51.9 % 12.7 % 18.5 %
Balance Sheet          
Total Assets 4,405 116,433 10,693 15,731 34,238
Total Liabilities 3,948 96,297 4,825 11,852 28,227
Shareholders Equity 457 20,136 5,868 3,878 6,010.4

Comments

No comments yet. Login to comment.