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)
Dollar48Point29
Implied share price

Buy Undervalued by 110.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ORCL
Oracle Corporation
MSFT
Microsoft Corporation
Change
VMW
VMware, Inc.
Change
CTSH
Cognizant Technology Solutions Corp.
Change
ADBE
Adobe Systems Incorporated
Change
19.68 9.18 6.73 97.51 24.53 14.9
All amounts in millions
from last financial year
         
Implied Share Price $48.29 $64.22 $20.99 $50.96 $38.41
Market Cap 115,201 210,195 34,769 18,766 15,488
Net Debt -3,814 -30,849 -2,036 -1,399 -904
Enterprise Value (EV) 111,387 179,346 32,733 17,367 14,584
Revenue 26,820 62,484 2,023 3,278 2,945
EBITDA 12,136 26,664 335 707 978
Percent 45.2 % 42.7 % 16.6 % 21.6 % 33.2 %
EBIT 9,838 24,157 219 618 731
Percent 36.7 % 38.7 % 10.8 % 18.9 % 24.8 %
Balance Sheet          
Total Assets 61,578 86,113 5,066 3,338 7,282
Total Liabilities 30,780 39,938 2,324 685 2,391
Shareholders Equity 30,798 46,175 2,742 2,653 4,890.568

Comments

No comments yet. Login to comment.