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)
Dollar46Point22
Implied share price

Buy Undervalued by 59.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
HPQ
Hewlett-Packard Company
CSCO
Cisco Systems, Inc.
Change
CAJ
Canon Inc. (ADR)
Change
LXK
Lexmark International, Inc.
Change
PANL
Universal Display Corporation
Change
6.86 4.82 6.96 -1.3 3.0 -291.94
All amounts in millions
from last financial year
         
Implied Share Price $46.22 $19.89 $4391.18 $72.75 $0.50
Market Cap 57,675 108,001 58,564 2,675 2,201
Net Debt 22,591 -27,763 -887,033 -500 -73
Enterprise Value (EV) 80,266 80,238 -833,913 2,175 2,128
Revenue 127,245 43,218 3,557,433 4,173 30
EBITDA 16,649 11,533 639,414 724 -7
Percent 13.1 % 26.7 % 18.0 % 17.4 % -23.9 %
EBIT 11,665 9,047 378,071 502 -10
Percent 9.2 % 20.9 % 10.6 % 12.0 % -33.5 %
Balance Sheet          
Total Assets 129,517 87,095 3,930,727 3,637 92
Total Liabilities 90,892 39,869 1,379,595 2,245 34
Shareholders Equity 38,625 47,226 2,551,132 1,391 57.42952

Price history

Comments

No comments yet. Login to comment.