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)
Dollar125Point84
Implied share price

Buy Undervalued by 111.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
ACS
Affiliated Computer Services, Inc.
GOOG
Google Inc.
Change
BIDU
Baidu.com, Inc. (ADR)
Change
PCLN
priceline.com Incorporated
Change
WIT
Wipro Limited (ADR)
Change
12.7 6.8 11.28 -0.88 21.26 -0.55
All amounts in millions
from last financial year
         
Implied Share Price $125.84 $672.30 $3385.79 $412.28 $392.61
Market Cap 5,826 199,237 43,264 32,974 17,659
Net Debt 1,630 -40,422 -11,681 -2,082 -60,669
Enterprise Value (EV) 7,457 158,815 -7,356 30,892 -39,186
Revenue 6,523 37,905 14,500 4,355 371,971
EBITDA 1,096 14,079 8,390 1,452 70,791
Percent 16.8 % 37.1 % 57.9 % 33.4 % 19.0 %
EBIT 685 12,242 7,576 1,398 60,735
Percent 10.5 % 32.3 % 52.2 % 32.1 % 16.3 %
Balance Sheet          
Total Assets 6,900 72,574 23,340 3,970 436,001
Total Liabilities 4,278 14,429 8,048 1,396 150,687
Shareholders Equity 2,622 58,145 15,291 2,574 285,314.0

Price history

Comments

No comments yet. Login to comment.