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)
Dollar6Point36
Implied share price

Buy Undervalued by 140.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
SPT
Spotless Group Limited
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
11.2 5.34 9.5 15.18 11.17 14.4
All amounts in millions
from last financial year
         
Implied Share Price $6.36 $248.29 $442.29 $83.10 $55.98
Market Cap 703 230,185 71,099 57,536 34,475
Net Debt 195 22,140 -5,039 -6,642 -1,561
Enterprise Value (EV) 899 252,325 66,243 49,893 32,913
Revenue 2,792 104,507 7,391 29,777 10,665
EBITDA 168 26,556 4,363 4,466 2,285
Percent 6.0 % 25.4 % 59.0 % 15.0 % 21.4 %
EBIT 90 21,880 3,984 3,873 1,962
Percent 3.3 % 20.9 % 53.9 % 13.0 % 18.4 %
Balance Sheet          
Total Assets 1,309 119,213 12,462 16,665 30,815
Total Liabilities 864 100,353 5,545 12,519 24,701
Shareholders Equity 445 18,860 6,917 4,145 6,114.0

Comments

No comments yet. Login to comment.