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?
Dollar4Point99
Implied share price

Sell Overvalued by 7.6%

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
CRM
salesforce.com, inc.
Change
20.29 22.29 8.35 9.92 16.65 159.76
All amounts in millions
from last financial year
         
Implied Share Price $4.99 $102.88 $86.36 $92.29 $7.91
Market Cap 469 379,401 191,845 92,854 49,173
Net Debt -70 -62,820 -14,644 6,895 1,202
Enterprise Value (EV) 399 316,581 177,461 96,190 50,003
Revenue 83 86,833 38,275 17,560 5,373
EBITDA 17 37,919 17,891 5,776 312
Percent 21.6 % 43.7 % 46.7 % 32.9 % 5.8 %
EBIT 15 32,707 14,983 4,766 -135
Percent 18.2 % 37.7 % 39.1 % 27.1 % -2.5 %
Balance Sheet          
Total Assets 100 172,384 90,344 38,507 10,692
Total Liabilities 64 82,600 43,466 19,003 6,717
Shareholders Equity 36 89,784 46,878 19,504 3,975.183

Comments

No comments yet. Login to comment.