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)
Dollar62Point43
Implied share price

Buy Undervalued by 54.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
HPQ
Hewlett-Packard Company
CSCO
Cisco Systems, Inc.
Change
LXK
Lexmark International, Inc.
Change
NZ
Netezza Corporation
Change
PANL
Universal Display Corporation
Change
9.38 6.12 8.32 4.73 118.95 -48.14
All amounts in millions
from last financial year
         
Implied Share Price $62.43 $23.17 $68.90 $3.21 $0.00
Market Cap 94,173 120,162 2,965 1,292 858
Net Debt 2,496 -24,577 -483 -104 -63
Enterprise Value (EV) 96,669 95,585 2,482 1,188 794
Revenue 114,552 40,040 3,879 190 15
EBITDA 15,798 11,483 525 9 -16
Percent 13.8 % 28.7 % 13.5 % 5.2 % -104.5 %
EBIT 11,025 9,453 315 3 -20
Percent 9.6 % 23.6 % 8.1 % 1.9 % -128.4 %
Balance Sheet          
Total Assets 114,799 81,130 3,354 283 80
Total Liabilities 74,282 36,845 2,340 86 20
Shareholders Equity 40,517 44,285 1,013 197 59.62753

Price history

Comments

No comments yet. Login to comment.