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)
Dollar8Point49
Implied share price

Sell Overvalued by 10.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
JAVA
Sun Microsystems, Inc.
AAPL
Apple Inc.
Change
DELL
Dell Inc.
Change
IM
Ingram Micro Inc.
Change
TECD
Tech Data Corporation
Change
15.22 17.61 16.52 4.6 4.81 3.86
All amounts in millions
from last financial year
         
Implied Share Price $8.49 $232.65 $31.90 $42.35 $107.02
Market Cap 7,154 228,692 23,569 2,459 1,910
Net Debt -1,608 -23,464 -6,928 -531 -713
Enterprise Value (EV) 5,546 205,228 16,641 1,928 1,197
Revenue 11,449 42,905 52,902 29,515 22,099
Balance Sheet          
Total Assets 11,232 47,501 33,652 8,179 5,902
Total Liabilities 7,927 15,861 28,011 5,167 3,813
Shareholders Equity 3,305 31,640 5,641 3,011 2,088.895

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.