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)
Dollar76Point45
Implied share price

Buy Undervalued by 178.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
LXK
Lexmark International, Inc.
CSCO
Cisco Systems, Inc.
Change
CAJ
Canon Inc. (ADR)
Change
HPQ
Hewlett-Packard Company
Change
NZ
Netezza Corporation
Change
6.84 2.01 5.32 -1.19 4.08 159.02
All amounts in millions
from last financial year
         
Implied Share Price $76.45 $19.80 $4712.87 $45.21 $2.76
Market Cap 1,952 89,083 56,731 44,292 1,693
Net Debt -500 -27,763 -870,514 22,591 -104
Enterprise Value (EV) 1,452 61,320 -820,410 66,883 1,588
Revenue 4,173 43,218 3,557,433 127,245 190
EBITDA 721 11,533 690,578 16,373 9
Percent 17.3 % 26.7 % 19.4 % 12.9 % 5.2 %
EBIT 502 9,047 378,071 11,389 3
Percent 12.0 % 20.9 % 10.6 % 9.0 % 1.9 %
Balance Sheet          
Total Assets 3,637 87,095 3,930,727 129,517 283
Total Liabilities 2,245 39,869 1,379,595 90,892 86
Shareholders Equity 1,391 47,226 2,551,132 38,625 197.593

Price history

Comments

No comments yet. Login to comment.