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  

What's this?
Dollar3Point93
Implied share price

Buy Undervalued by 5514.3%

5% margin of safety What's this?

EV / Revenue
Use Average
ZOOG
Zoo Entertainment, Inc.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
VMW
VMware, Inc.
Change
4.37 0.34 3.48 4.44 5.9 7.43
All amounts in millions
from last financial year
         
Implied Share Price $3.93 $48.40 $39.55 $58.98 $66.23
Market Cap 0 332,083 178,712 97,971 44,454
Net Debt 2 -61,175 -13,722 562 -5,725
Enterprise Value (EV) 3 270,936 164,990 95,784 38,674
Revenue 9 77,849 37,180 16,223 5,207
Balance Sheet          
Total Assets 2 142,431 81,812 26,835 12,327
Total Liabilities 15 63,487 37,164 12,672 5,511
Shareholders Equity -13 78,944 44,648 14,163 6,816.0

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.