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)
Dollar49Point95
Implied share price

Buy Undervalued by 98.9%

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
NZ
Netezza Corporation
Change
15.97 6.76 -0.99 1.92 9.82 159.02
All amounts in millions
from last financial year
         
Implied Share Price $49.95 $9790.65 $104.47 $21.20 $4.21
Market Cap 127,460 35,429 16,162 2,453 1,693
Net Debt -35,062 -652,695 7,232 -533 -104
Enterprise Value (EV) 92,547 -623,088 23,394 1,794 1,588
Revenue 49,161 3,800,271 103,355 2,113 190
EBITDA 13,696 628,537 12,172 182 9
Percent 27.9 % 16.5 % 11.8 % 8.6 % 5.2 %
EBIT 11,254 355,210 8,141 133 3
Percent 22.9 % 9.3 % 7.9 % 6.3 % 1.9 %
Balance Sheet          
Total Assets 113,481 4,427,773 106,882 1,426 283
Total Liabilities 53,783 1,461,358 79,114 668 86
Shareholders Equity 59,698 2,966,415 27,768 758 197.593

Comments

No comments yet. Login to comment.