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)
Dollar51Point09
Implied share price

Sell Overvalued by 40.8%

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
18.79 32.92 10.3 7.96 16.27 142.46
All amounts in millions
from last financial year
         
Implied Share Price $51.09 $88.79 $79.89 $92.04 $7.05
Market Cap 43,035 412,549 149,941 95,011 43,385
Net Debt -2,080 -60,990 -13,391 5,752 1,202
Enterprise Value (EV) 40,954 351,559 136,550 100,258 44,587
Revenue 4,795 93,580 38,226 20,797 5,373
EBITDA 1,244 34,129 17,150 6,161 312
Percent 25.9 % 36.5 % 44.9 % 29.6 % 5.8 %
EBIT 904 28,172 14,289 4,872 -135
Percent 18.9 % 30.1 % 37.4 % 23.4 % -2.5 %
Balance Sheet          
Total Assets 11,726 176,223 110,903 41,391 10,692
Total Liabilities 4,724 96,140 62,240 18,119 6,717
Shareholders Equity 7,001 80,083 48,663 23,272 3,975.183

Comments

No comments yet. Login to comment.