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  

What's this?
Dollar95Point02
Implied share price

Sell Overvalued by 33.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
CSU
Constellation Software Inc.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
VMW
VMware, Inc.
Change
10.84 16.25 7.81 8.9 18.3 24.09
All amounts in millions
from last financial year
         
Implied Share Price $95.02 $46.00 $42.08 $48.61 $40.91
Market Cap 3,033 291,036 165,344 101,412 33,804
Net Debt 2 -51,096 -14,202 562 -4,180
Enterprise Value (EV) 3,021 239,940 151,142 98,772 29,639
Revenue 891 73,723 37,121 16,223 4,605
EBITDA 185 30,714 16,973 5,396 1,230
Percent 20.9 % 41.7 % 45.7 % 33.3 % 26.7 %
EBIT 93 27,956 14,057 4,533 875
Percent 10.5 % 37.9 % 37.9 % 27.9 % 19.0 %
Balance Sheet          
Total Assets 812 121,271 78,327 26,835 10,596
Total Liabilities 553 54,908 34,639 12,672 4,856
Shareholders Equity 258 66,363 43,688 14,163 5,739.981

Comments

No comments yet. Login to comment.