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  

What's this?
Dollar4Point33
Implied share price

Buy Undervalued by 16.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
AHE
Automotive Holdings Group Limited
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
11.07 10.03 9.48 14.76 11.07 14.23
All amounts in millions
from last financial year
         
Implied Share Price $4.33 $245.06 $437.47 $82.22 $55.34
Market Cap 969 229,509 69,261 57,064 34,091
Net Debt 572 22,140 -5,039 -6,642 -1,561
Enterprise Value (EV) 1,541 251,649 64,400 49,429 32,530
Revenue 3,920 104,507 7,391 29,777 10,665
EBITDA 153 26,556 4,363 4,466 2,285
Percent 3.9 % 25.4 % 59.0 % 15.0 % 21.4 %
EBIT 127 21,880 3,984 3,873 1,962
Percent 3.2 % 20.9 % 53.9 % 13.0 % 18.4 %
Balance Sheet          
Total Assets 1,398 119,213 12,462 16,665 30,815
Total Liabilities 944 100,353 5,545 12,519 24,701
Shareholders Equity 454 18,860 6,917 4,145 6,114.0

Comments

No comments yet. Login to comment.