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)
Dollar12Point61
Implied share price

Buy Undervalued by 39.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
XRX
Xerox Corporation
PBI
Pitney Bowes Inc.
Change
PAY
VeriFone Holdings, Inc.
Change
DBD
Diebold Incorporated
Change
ABD
ACCO Brands Corporation
Change
7.5 6.05 6.27 8.85 7.27 8.53
All amounts in millions
from last financial year
         
Implied Share Price $12.61 $21.20 $18.34 $32.50 $5.42
Market Cap 11,075 3,060 2,504 2,003 841
Net Debt 7,243 3,067 853 21 1,022
Enterprise Value (EV) 18,318 6,128 3,350 2,011 1,860
Revenue 22,390 4,904 1,865 2,991 1,758
EBITDA 3,029 978 378 276 218
Percent 13.5 % 19.9 % 20.3 % 9.3 % 12.4 %
EBIT 1,728 722 208 179 163
Percent 7.7 % 14.7 % 11.2 % 6.0 % 9.3 %
Balance Sheet          
Total Assets 30,015 7,859 3,490 2,592 2,507
Total Liabilities 18,145 7,749 2,182 1,783 1,868
Shareholders Equity 11,870 110 1,307 809 639.2

Price history

Comments

No comments yet. Login to comment.