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)
Dollar17Point69
Implied share price

Sell Overvalued by 35.3%

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
4.82 8.84 4.56 -1.4 4.8 10.44
All amounts in millions
from last financial year
         
Implied Share Price $17.69 $32.56 $3605.05 $44.82 $8.62
Market Cap 138,997 55,438 43,208 2,733 2,578
Net Debt -31,165 4,392 -914,277 -234 -537
Enterprise Value (EV) 107,832 59,848 -879,378 2,499 1,908
Revenue 47,142 111,454 3,727,252 3,693 2,113
EBITDA 12,195 13,115 626,969 521 182
Percent 25.9 % 11.8 % 16.8 % 14.1 % 8.6 %
EBIT 9,763 8,815 363,489 261 133
Percent 20.7 % 7.9 % 9.8 % 7.1 % 6.3 %
Balance Sheet          
Total Assets 105,134 103,206 4,460,618 3,633 1,426
Total Liabilities 48,480 76,475 1,482,434 2,369 668
Shareholders Equity 56,654 26,731 2,978,184 1,263 758.134

Comments

No comments yet. Login to comment.