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?
Dollar9Point60
Implied share price

Within margin of safety Undervalued by 0.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
DGII
Digi International Inc.
AAPL
Apple Inc.
Change
DELL
Dell Inc.
Change
JAVA
Sun Microsystems, Inc.
Change
IM
Ingram Micro Inc.
Change
6.67 6.61 6.62 4.38 17.61 5.87
All amounts in millions
from last financial year
         
Implied Share Price $9.60 $446.39 $19.32 $4.92 $21.46
Market Cap 246 415,755 23,430 7,154 2,819
Net Debt -118 -29,129 -3,692 -1,608 459
Enterprise Value (EV) 131 387,266 19,738 5,546 3,277
Revenue 190 156,508 56,940 11,449 37,827
EBITDA 19 58,518 4,504 315 558
Percent 10.5 % 37.4 % 7.9 % 2.8 % 1.5 %
EBIT 12 55,241 3,360 -378 488
Percent 6.4 % 35.3 % 5.9 % -3.3 % 1.3 %
Balance Sheet          
Total Assets 293 176,064 47,540 11,232 11,480
Total Liabilities 22 57,854 36,860 7,927 7,869
Shareholders Equity 270 118,210 10,680 3,305 3,611.253

Comments

No comments yet. Login to comment.