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)
Dollar8Point86
Implied share price

Buy Undervalued by 74.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
TOL
Toll Holdings Limited
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
10.95 6.99 9.28 14.8 11.1 13.9
All amounts in millions
from last financial year
         
Implied Share Price $8.86 $242.28 $433.30 $81.46 $54.79
Market Cap 3,650 224,198 69,434 57,224 33,334
Net Debt 1,125 22,140 -5,039 -6,642 -1,561
Enterprise Value (EV) 4,775 246,338 64,575 49,586 31,773
Revenue 8,740 104,507 7,391 29,777 10,665
EBITDA 683 26,556 4,363 4,466 2,285
Percent 7.8 % 25.4 % 59.0 % 15.0 % 21.4 %
EBIT 400 21,880 3,984 3,873 1,962
Percent 4.6 % 20.9 % 53.9 % 13.0 % 18.4 %
Balance Sheet          
Total Assets 6,040 119,213 12,462 16,665 30,815
Total Liabilities 3,313 100,353 5,545 12,519 24,701
Shareholders Equity 2,727 18,860 6,917 4,145 6,114.0

Comments

No comments yet. Login to comment.