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)
Dollar25Point13
Implied share price

Sell Overvalued by 17.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
PAYX
Paychex, Inc.
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
9.88 12.01 9.09 12.9 8.83 12.29
All amounts in millions
from last financial year
         
Implied Share Price $25.13 $217.70 $326.65 $65.18 $46.17
Market Cap 10,970 229,589 52,380 41,671 27,723
Net Debt -464 19,400 -4,949 -5,701 -1,391
Enterprise Value (EV) 10,506 248,989 47,436 35,185 26,332
Revenue 2,084 106,916 6,714 27,352 9,879
EBITDA 875 27,381 3,678 3,985 2,142
Percent 42.0 % 25.6 % 54.8 % 14.6 % 21.7 %
EBIT 786 22,566 3,484 3,471 1,824
Percent 37.7 % 21.1 % 51.9 % 12.7 % 18.5 %
Balance Sheet          
Total Assets 5,393 116,433 10,693 15,731 34,238
Total Liabilities 3,897 96,297 4,825 11,852 28,227
Shareholders Equity 1,496 20,136 5,868 3,878 6,010.4

Comments

No comments yet. Login to comment.