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)
Pound7Point39
Implied share price

Sell Overvalued by 27.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
CPI
Capita Group plc
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
11.18 14.55 9.5 15.18 11.17 14.23
All amounts in millions
from last financial year
         
Implied Share Price £7.39 $247.86 $441.65 $82.98 $55.89
Market Cap 6,688 230,185 71,099 57,536 34,091
Net Debt 1,234 22,140 -5,039 -6,642 -1,561
Enterprise Value (EV) 7,923 252,325 66,243 49,893 32,530
Revenue 3,351 104,507 7,391 29,777 10,665
EBITDA 544 26,556 4,363 4,466 2,285
Percent 16.2 % 25.4 % 59.0 % 15.0 % 21.4 %
EBIT 376 21,880 3,984 3,873 1,962
Percent 11.2 % 20.9 % 53.9 % 13.0 % 18.4 %
Balance Sheet          
Total Assets 3,863 119,213 12,462 16,665 30,815
Total Liabilities 2,985 100,353 5,545 12,519 24,701
Shareholders Equity 878 18,860 6,917 4,145 6,114.0

Comments

No comments yet. Login to comment.