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)
Dollar5Point39
Implied share price

Sell Overvalued by 12.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
TOL
Toll Holdings Limited
IBM
International Business Machines Corp.
Change
ACN
Accenture Ltd.
Change
MA
MasterCard Incorporated
Change
ADP
Automatic Data Processing
Change
7.89 8.81 7.76 6.44 9.73 8.49
All amounts in millions
from last financial year
         
Implied Share Price $5.39 $128.13 $44.38 $167.33 $36.83
Market Cap 4,336 158,630 26,401 26,312 19,370
Net Debt 931 12,126 -4,548 -2,858 -1,631
Enterprise Value (EV) 5,268 170,756 21,852 23,454 17,739
Revenue 7,000 95,759 23,170 5,098 8,927
EBITDA 598 22,005 3,391 2,411 2,088
Percent 8.5 % 23.0 % 14.6 % 47.3 % 23.4 %
EBIT 365 17,011 2,893 2,270 1,779
Percent 5.2 % 17.8 % 12.5 % 44.5 % 19.9 %
Balance Sheet          
Total Assets 5,692 109,022 12,255 7,470 26,862
Total Liabilities 2,988 86,387 9,369 3,966 21,383
Shareholders Equity 2,703 22,635 2,886 3,503 5,478.9

Comments

No comments yet. Login to comment.