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)
Dollar39Point06
Implied share price

Buy Undervalued by 35.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
ORCL
Oracle Corporation
MSFT
Microsoft Corporation
Change
SAP
SAP AG (ADR)
Change
VMW
VMware, Inc.
Change
INFY
Infosys Ltd ADR
Change
11.91 8.56 7.03 14.75 34.66 14.67
All amounts in millions
from last financial year
         
Implied Share Price $39.06 $47.33 $50.22 $39.13 $47.56
Market Cap 144,794 251,303 76,428 40,351 32,442
Net Debt -12,926 -40,851 -1,525 -4,062 -3,745
Enterprise Value (EV) 131,868 210,452 72,138 36,426 28,875
Revenue 35,622 69,943 14,232 3,767 6,041
EBITDA 15,404 29,927 4,890 1,051 1,968
Percent 43.2 % 42.8 % 34.4 % 27.9 % 32.6 %
EBIT 12,608 27,161 4,166 735 1,779
Percent 35.4 % 38.8 % 29.3 % 19.5 % 29.4 %
Balance Sheet          
Total Assets 73,535 108,704 23,251 8,680 7,010
Total Liabilities 33,759 51,621 10,548 3,910 888
Shareholders Equity 39,776 57,083 12,703 4,770 6,122.0

Comments

No comments yet. Login to comment.