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)
Dollar19Point55
Implied share price

Sell Overvalued by 73.0%

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
INFY
Infosys Ltd ADR
Change
10.35 46.56 9.49 9.39 14.92 13.88
All amounts in millions
from last financial year
         
Implied Share Price $19.55 $49.19 $45.06 $46.19 $24.45
Market Cap 36,068 377,028 182,392 82,597 34,980
Net Debt -2,225 -62,820 -14,644 1,720 -4,788
Enterprise Value (EV) 33,833 314,208 167,925 82,057 31,038
Revenue 4,147 86,833 38,275 16,815 8,249
EBITDA 726 33,098 17,891 5,500 2,236
Percent 17.5 % 38.1 % 46.7 % 32.7 % 27.1 %
EBIT 413 27,886 14,983 4,549 2,010
Percent 10.0 % 32.1 % 39.1 % 27.1 % 24.4 %
Balance Sheet          
Total Assets 10,786 172,384 90,344 27,094 9,522
Total Liabilities 4,025 82,600 43,466 11,054 1,589
Shareholders Equity 6,760 89,784 46,878 16,040 7,933.0

Comments

No comments yet. Login to comment.