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)
Dollar15Point38
Implied share price

Sell Overvalued by 46.8%

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
3.09 8.06 -0.99 1.99 9.85 6.09
All amounts in millions
from last financial year
         
Implied Share Price $15.38 $2374.71 $20.90 $7.00 $12.09
Market Cap 145,459 38,050 22,740 2,637 2,373
Net Debt -35,062 -652,695 1,287 -519 903
Enterprise Value (EV) 110,397 -621,494 24,163 1,968 3,276
Revenue 49,161 3,800,271 103,355 2,018 3,551
EBITDA 13,696 628,537 12,172 199 537
Percent 27.9 % 16.5 % 11.8 % 9.9 % 15.1 %
EBIT 11,254 355,210 8,141 146 234
Percent 22.9 % 9.3 % 7.9 % 7.3 % 6.6 %
Balance Sheet          
Total Assets 113,481 4,427,773 106,882 1,324 3,912
Total Liabilities 53,783 1,461,358 79,114 564 2,794
Shareholders Equity 59,698 2,966,415 27,768 759 1,118.0

Comments

No comments yet. Login to comment.