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?
Dollar2Point01
Implied share price

Sell Overvalued by 64.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
DIL
Diligent Board Member Services, Inc.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
INFY
Infosys Ltd ADR
Change
10.04 35.94 8.51 9.72 14.6 15.55
All amounts in millions
from last financial year
         
Implied Share Price $2.01 $48.16 $44.17 $44.81 $23.83
Market Cap 485 344,641 188,214 80,125 40,168
Net Debt -54 -62,820 -14,644 1,720 -4,788
Enterprise Value (EV) 430 281,821 173,854 80,289 34,775
Revenue 64 86,833 38,275 16,815 8,249
EBITDA 11 33,098 17,891 5,500 2,236
Percent 18.5 % 38.1 % 46.7 % 32.7 % 27.1 %
EBIT 10 27,886 14,983 4,549 2,010
Percent 16.0 % 32.1 % 39.1 % 27.1 % 24.4 %
Balance Sheet          
Total Assets 78 172,384 90,344 27,094 9,522
Total Liabilities 53 82,600 43,466 11,054 1,589
Shareholders Equity 24 89,784 46,878 16,040 7,933.0

Comments

No comments yet. Login to comment.