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)
Dollar46Point47
Implied share price

Sell Overvalued by 53.6%

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
17.01 38.59 10.26 8.92 16.68 90.2
All amounts in millions
from last financial year
         
Implied Share Price $46.47 $81.61 $73.52 $82.69 $14.95
Market Cap 50,090 411,259 166,285 100,054 56,754
Net Debt -2,080 -60,990 -13,391 5,752 707
Enterprise Value (EV) 48,010 350,269 152,894 102,786 57,461
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 12,762
Total Liabilities 4,724 96,140 62,240 18,123 7,760
Shareholders Equity 7,001 80,083 48,663 23,267 5,002.869

Comments

No comments yet. Login to comment.