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)
Dollar18Point92
Implied share price

Sell Overvalued by 34.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
CSCO
Cisco Systems, Inc.
HPQ
Hewlett-Packard Company
Change
CAJ
Canon Inc. (ADR)
Change
LXK
Lexmark International, Inc.
Change
LOGI
Logitech International SA (USA)
Change
5.34 9.57 4.97 -1.4 4.92 13.76
All amounts in millions
from last financial year
         
Implied Share Price $18.92 $36.00 $3901.43 $49.20 $7.95
Market Cap 147,897 60,706 45,700 2,798 2,780
Net Debt -31,165 4,392 -914,277 -234 -469
Enterprise Value (EV) 116,732 65,246 -876,932 2,564 2,154
Revenue 47,142 111,454 3,727,252 3,693 2,128
EBITDA 12,195 13,115 626,969 521 156
Percent 25.9 % 11.8 % 16.8 % 14.1 % 7.4 %
EBIT 9,763 8,815 363,489 261 89
Percent 20.7 % 7.9 % 9.8 % 7.1 % 4.2 %
Balance Sheet          
Total Assets 105,134 103,206 4,460,618 3,633 1,451
Total Liabilities 48,480 76,475 1,482,434 2,369 647
Shareholders Equity 56,654 26,731 2,978,184 1,263 804.128

Comments

No comments yet. Login to comment.