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)
Dollar39Point87
Implied share price

Sell Overvalued by 5.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
ADP
Automatic Data Processing
IBM
International Business Machines Corp.
Change
ACN
Accenture Ltd.
Change
MA
MasterCard Incorporated
Change
JCI
Johnson Controls, Inc.
Change
8.95 9.48 8.05 7.05 10.21 17.84
All amounts in millions
from last financial year
         
Implied Share Price $39.87 $144.14 $49.45 $186.86 $11.74
Market Cap 21,145 164,948 28,469 27,481 18,916
Net Debt -1,523 12,126 -4,548 -2,858 3,205
Enterprise Value (EV) 19,622 177,074 23,920 24,623 22,121
Revenue 8,867 95,759 23,170 5,098 28,497
EBITDA 2,070 22,005 3,391 2,411 1,240
Percent 23.3 % 23.0 % 14.6 % 47.3 % 4.4 %
EBIT 1,832 17,011 2,893 2,270 495
Percent 20.7 % 17.8 % 12.5 % 44.5 % 1.7 %
Balance Sheet          
Total Assets 25,351 109,022 12,255 7,470 24,088
Total Liabilities 20,029 86,387 9,369 3,966 14,950
Shareholders Equity 5,322 22,635 2,886 3,503 9,138.0

Price history

Comments

No comments yet. Login to comment.