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)
Dollar21Point29
Implied share price

Sell Overvalued by 66.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
ADBE
Adobe Systems Incorporated
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
VMW
VMware, Inc.
Change
11.6 39.39 8.86 9.54 17.82 26.4
All amounts in millions
from last financial year
         
Implied Share Price $21.29 $50.01 $48.24 $51.96 $53.51
Market Cap 32,004 331,502 179,425 97,816 45,173
Net Debt -1,659 -61,175 -13,722 562 -5,725
Enterprise Value (EV) 30,344 270,355 165,703 96,142 39,392
Revenue 4,055 77,849 37,180 16,223 5,207
EBITDA 770 30,519 17,363 5,396 1,492
Percent 19.0 % 39.2 % 46.7 % 33.3 % 28.7 %
EBIT 449 26,764 14,432 4,533 1,155
Percent 11.1 % 34.4 % 38.8 % 27.9 % 22.2 %
Balance Sheet          
Total Assets 10,380 142,431 81,812 26,835 12,327
Total Liabilities 3,655 63,487 37,164 12,672 5,511
Shareholders Equity 6,724 78,944 44,648 14,163 6,816.0

Comments

No comments yet. Login to comment.