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)
Dollar194Point74
Implied share price

Buy Undervalued by 508.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
APOL
Apollo Group, Inc.
EDU
New Oriental Education & Tech. Group Inc
Change
DV
DeVry Inc.
Change
ESI
ITT Educational Services, Inc.
Change
NVT
Navitas Limited
Change
16.67 2.14 29.94 2.64 2.34 12.55
All amounts in millions
from last financial year
         
Implied Share Price $194.74 $16.38 $149.11 $378.89 $4.99
Market Cap 3,859 4,058 1,923 1,477 1,384
Net Debt -972 -613 -449 -227 102
Enterprise Value (EV) 2,886 3,414 1,473 1,249 1,487
Revenue 4,733 557 2,182 1,499 643
EBITDA 1,351 114 558 534 118
Percent 28.5 % 20.4 % 25.6 % 35.7 % 18.4 %
EBIT 1,192 97 494 507 107
Percent 25.2 % 17.4 % 22.6 % 33.8 % 16.7 %
Balance Sheet          
Total Assets 3,269 863 1,850 728 653
Total Liabilities 2,029 289 460 560 413
Shareholders Equity 1,240 574 1,389 168 240.716

Comments

No comments yet. Login to comment.