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)
Dollar41Point10
Implied share price

Buy Undervalued by 126.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
DELL
Dell Inc.
AAPL
Apple Inc.
Change
JAVA
Sun Microsystems, Inc.
Change
IM
Ingram Micro Inc.
Change
FIO
Fusion-IO, Inc.
Change
13.52 5.01 12.71 17.61 5.38 163.9
All amounts in millions
from last financial year
         
Implied Share Price $41.10 $543.87 $7.78 $44.13 $4.57
Market Cap 32,624 478,343 7,154 2,994 2,550
Net Debt -8,368 -25,952 -1,608 -498 -219
Enterprise Value (EV) 24,256 452,391 5,546 2,495 2,330
Revenue 61,494 108,249 11,449 36,328 197
EBITDA 4,842 35,582 315 463 14
Percent 7.9 % 32.9 % 2.8 % 1.3 % 7.2 %
EBIT 3,872 33,790 -378 463 9
Percent 6.3 % 31.2 % -3.3 % 1.3 % 4.9 %
Balance Sheet          
Total Assets 38,599 116,371 11,232 9,146 317
Total Liabilities 30,833 39,756 7,927 5,873 42
Shareholders Equity 7,766 76,615 3,305 3,272 274.444

Comments

No comments yet. Login to comment.