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)
Dollar151Point51
Implied share price

Sell Overvalued by 21.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
IBM
International Business Machines Corp.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
HPQ
Hewlett-Packard Company
Change
ACN
Accenture Ltd.
Change
7.36 9.21 7.03 8.56 4.82 8.74
All amounts in millions
from last financial year
         
Implied Share Price $151.51 $31.13 $25.14 $50.40 $50.41
Market Cap 228,227 251,303 144,794 57,675 41,211
Net Debt 19,398 -40,851 -12,926 22,591 -5,701
Enterprise Value (EV) 247,625 210,452 131,868 80,266 34,829
Revenue 106,916 69,943 35,622 127,245 27,352
EBITDA 26,889 29,927 15,404 16,649 3,985
Percent 25.1 % 42.8 % 43.2 % 13.1 % 14.6 %
EBIT 22,089 27,161 12,608 11,665 3,471
Percent 20.7 % 38.8 % 35.4 % 9.2 % 12.7 %
Balance Sheet          
Total Assets 116,433 108,704 73,535 129,517 15,731
Total Liabilities 96,295 51,621 33,759 90,892 11,852
Shareholders Equity 20,138 57,083 39,776 38,625 3,878.951

Price history

Comments

No comments yet. Login to comment.