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)
Dollar16Point79
Implied share price

Sell Overvalued by 28.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
CSCO
Cisco Systems, Inc.
HPQ
Hewlett-Packard Company
Change
LXK
Lexmark International, Inc.
Change
NZ
Netezza Corporation
Change
PANL
Universal Display Corporation
Change
7.78 11.9 7.19 4.73 85.22 -45.5
All amounts in millions
from last financial year
         
Implied Share Price $16.79 $51.55 $58.16 $2.95 $0.00
Market Cap 133,583 111,052 2,964 955 814
Net Debt -24,706 2,496 -483 -104 -63
Enterprise Value (EV) 108,877 113,547 2,480 851 750
Revenue 36,117 114,552 3,879 190 15
EBITDA 9,153 15,798 525 9 -16
Percent 25.3 % 13.8 % 13.5 % 5.2 % -104.5 %
EBIT 7,385 11,025 315 3 -20
Percent 20.4 % 9.6 % 8.1 % 1.9 % -128.4 %
Balance Sheet          
Total Assets 68,128 114,799 3,354 283 80
Total Liabilities 29,481 74,282 2,340 86 20
Shareholders Equity 38,647 40,517 1,013 197 59.62753

Comments

No comments yet. Login to comment.