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)
Dollar116Point54
Implied share price

Sell Overvalued by 8.7%

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
7.23 7.86 6.73 9.18 6.12 6.69
All amounts in millions
from last financial year
         
Implied Share Price $116.54 $25.84 $18.22 $47.86 $41.19
Market Cap 160,913 210,195 115,201 94,173 27,234
Net Debt 12,126 -30,849 -3,814 2,496 -4,548
Enterprise Value (EV) 173,039 179,346 111,387 96,669 22,685
Revenue 95,759 62,484 26,820 114,552 23,170
EBITDA 22,005 26,664 12,136 15,798 3,391
Percent 23.0 % 42.7 % 45.2 % 13.8 % 14.6 %
EBIT 17,011 24,157 9,838 11,025 2,893
Percent 17.8 % 38.7 % 36.7 % 9.6 % 12.5 %
Balance Sheet          
Total Assets 109,022 86,113 61,578 114,799 12,255
Total Liabilities 86,387 39,938 30,780 74,282 9,369
Shareholders Equity 22,635 46,175 30,798 40,517 2,886.593

Price history

Comments

No comments yet. Login to comment.