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)
Dollar19Point25
Implied share price

Sell Overvalued by 38.6%

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
3.97 8.02 -0.99 2.13 14.97 5.82
All amounts in millions
from last financial year
         
Implied Share Price $19.25 $2883.70 $27.50 $8.12 $19.64
Market Cap 157,681 37,945 24,615 3,748 2,227
Net Debt -37,113 -652,695 1,287 -519 903
Enterprise Value (EV) 120,702 -621,669 25,908 2,992 3,130
Revenue 49,247 3,800,271 103,355 2,018 3,551
EBITDA 15,051 628,537 12,172 199 537
Percent 30.6 % 16.5 % 11.8 % 9.9 % 15.1 %
EBIT 12,901 355,210 8,141 146 234
Percent 26.2 % 9.3 % 7.9 % 7.3 % 6.6 %
Balance Sheet          
Total Assets 121,652 4,427,773 106,882 1,324 3,912
Total Liabilities 58,067 1,461,358 79,114 564 2,794
Shareholders Equity 63,585 2,966,415 27,768 759 1,118.0

Comments

No comments yet. Login to comment.