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)
Dollar4Point77
Implied share price

Buy Undervalued by 783.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABS
A.B.C. Learning Centres Limited
EDU
New Oriental Education & Tech. Group Inc
Change
APOL
Apollo Group, Inc.
Change
DV
DeVry Inc.
Change
ESI
ITT Educational Services, Inc.
Change
12.22 5.29 29.94 2.14 2.64 2.34
All amounts in millions
from last financial year
         
Implied Share Price $4.77 $13.07 $144.90 $111.14 $280.25
Market Cap 296 4,058 3,859 1,923 1,477
Net Debt 1,477 -613 -972 -449 -227
Enterprise Value (EV) 1,773 3,414 2,886 1,473 1,249
Revenue 1,696 557 4,733 2,182 1,499
EBITDA 335 114 1,351 558 534
Percent 19.7 % 20.4 % 28.5 % 25.6 % 35.7 %
EBIT 296 97 1,192 494 507
Percent 17.5 % 17.4 % 25.2 % 22.6 % 33.8 %
Balance Sheet          
Total Assets 4,067 863 3,269 1,850 728
Total Liabilities 2,165 289 2,029 460 560
Shareholders Equity 1,901 574 1,240 1,389 168.799

Comments

No comments yet. Login to comment.