Register today to unlock Valuecruncher

Choose a username
Your email address
Choose a password
Confirm password
Choose your membership
1 year account US$89 US$49
Lifetime account US$299 US$199
Name on card *
Credit card number *
Credit card expiry *
or Cancel
Our terms & conditions and privacy policy

Unlimited access to all companies
Save your own valuations
Comparison + DCF analysis for S&P500, FTSE350 and others

If you have already registered, please login

Morneau Shepell Inc (MSI)

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

Dollar

Point

Implied share price

Sell Overvalued by 20.1%

5% margin of safety What's this?

EV / EBITDA Use Average	MSI Morneau Shepell Inc	IBM International Business Machines Corp. Change	MA MasterCard Incorporated Change	ACN Accenture Ltd. Change	ADP Automatic Data Processing Change
11.19	13.21	9.5	15.18	11.07	14.4
All amounts in millions from last financial year
Implied Share Price	$11.27	$247.94	$441.77	$83.01	$55.91
Market Cap	675	230,185	71,099	57,078	34,475
Net Debt	210	22,140	-5,039	-6,642	-1,561
Enterprise Value (EV)	886	252,325	66,243	49,443	32,913
Revenue	419	104,507	7,391	29,777	10,665
EBITDA	67	26,556	4,363	4,466	2,285
Percent	16.0 %	25.4 %	59.0 %	15.0 %	21.4 %
EBIT	42	21,880	3,984	3,873	1,962
Percent	10.1 %	20.9 %	53.9 %	13.0 %	18.4 %
Balance Sheet
Total Assets	686	119,213	12,462	16,665	30,815
Total Liabilities	339	100,353	5,545	12,519	24,701
Shareholders Equity	347	18,860	6,917	4,145	6,114.0

Comments

No comments yet. Login to comment.