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)
Dollar15Point55
Implied share price

Sell Overvalued by 43.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
CSCO
Cisco Systems, Inc.
CAJ
Canon Inc. (ADR)
Change
HPQ
Hewlett-Packard Company
Change
LOGI
Logitech International SA (USA)
Change
LXK
Lexmark International, Inc.
Change
3.15 7.54 -0.99 1.85 10.79 6.18
All amounts in millions
from last financial year
         
Implied Share Price $15.55 $2411.63 $21.47 $6.81 $12.64
Market Cap 138,333 38,403 21,186 2,652 2,417
Net Debt -35,062 -652,695 1,287 -533 903
Enterprise Value (EV) 103,271 -622,193 22,473 1,972 3,320
Revenue 49,161 3,800,271 103,355 2,113 3,551
EBITDA 13,696 628,537 12,172 182 537
Percent 27.9 % 16.5 % 11.8 % 8.6 % 15.1 %
EBIT 11,254 355,210 8,141 133 234
Percent 22.9 % 9.3 % 7.9 % 6.3 % 6.6 %
Balance Sheet          
Total Assets 113,481 4,427,773 106,882 1,426 3,912
Total Liabilities 53,783 1,461,358 79,114 668 2,794
Shareholders Equity 59,698 2,966,415 27,768 758 1,118.0

Comments

No comments yet. Login to comment.