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)
Dollar50Point83
Implied share price

Sell Overvalued by 50.2%

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
CRM
salesforce.com, inc.
Change
18.71 39.26 14.07 10.05 17.9 86.22
All amounts in millions
from last financial year
         
Implied Share Price $50.83 $74.66 $74.08 $91.43 $16.55
Market Cap 50,855 452,199 170,103 108,190 54,220
Net Debt -2,080 -59,480 -13,261 5,752 707
Enterprise Value (EV) 48,844 392,719 156,842 110,318 54,927
Revenue 4,795 85,320 37,047 20,793 6,667
EBITDA 1,244 27,914 15,613 6,162 637
Percent 25.9 % 32.7 % 42.1 % 29.6 % 9.6 %
EBIT 904 21,292 13,104 4,873 111
Percent 18.9 % 25.0 % 35.4 % 23.4 % 1.7 %
Balance Sheet          
Total Assets 11,726 193,694 112,180 41,390 12,762
Total Liabilities 4,724 121,697 64,891 18,123 7,760
Shareholders Equity 7,001 71,997 47,289 23,267 5,002.869

Comments

No comments yet. Login to comment.