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)
Dollar19Point35
Implied share price

Sell Overvalued by 38.3%

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
3.98 7.98 -0.99 2.15 14.99 5.88
All amounts in millions
from last financial year
         
Implied Share Price $19.35 $2890.87 $27.59 $8.13 $19.74
Market Cap 157,250 38,961 24,876 3,757 2,259
Net Debt -37,113 -652,695 1,287 -519 903
Enterprise Value (EV) 120,596 -620,708 26,164 2,995 3,162
Revenue 49,247 3,800,271 103,355 2,018 3,551
EBITDA 15,110 628,537 12,172 199 537
Percent 30.7 % 16.5 % 11.8 % 9.9 % 15.1 %
EBIT 12,960 355,210 8,141 146 234
Percent 26.3 % 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 58,066 1,461,358 79,114 564 2,794
Shareholders Equity 63,586 2,966,415 27,768 759 1,118.0

Comments

No comments yet. Login to comment.