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)
Dollar42Point75
Implied share price

Sell Overvalued by 54.0%

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
CRM
salesforce.com, inc.
Change
15.52 35.69 9.71 8.71 16.2 80.89
All amounts in millions
from last financial year
         
Implied Share Price $42.75 $75.13 $67.35 $75.01 $13.52
Market Cap 46,489 392,551 162,799 96,296 50,814
Net Debt -2,080 -60,990 -13,391 5,752 714
Enterprise Value (EV) 44,408 331,561 149,408 99,815 51,529
Revenue 4,795 93,580 38,226 20,793 6,667
EBITDA 1,244 34,129 17,150 6,162 637
Percent 25.9 % 36.5 % 44.9 % 29.6 % 9.6 %
EBIT 904 28,172 14,289 4,873 111
Percent 18.9 % 30.1 % 37.4 % 23.4 % 1.7 %
Balance Sheet          
Total Assets 11,726 176,223 110,903 41,390 12,770
Total Liabilities 4,724 96,140 62,240 18,123 7,767
Shareholders Equity 7,001 80,083 48,663 23,267 5,002.869

Comments

No comments yet. Login to comment.