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?
Dollar5Point01
Implied share price

Sell Overvalued by 10.2%

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
20.41 23.16 9.16 9.64 16.29 155.46
All amounts in millions
from last financial year
         
Implied Share Price $5.01 $91.29 $83.61 $92.89 $7.91
Market Cap 486 366,134 177,735 90,389 47,455
Net Debt -70 -62,820 -12,410 6,895 1,202
Enterprise Value (EV) 414 303,314 165,325 94,110 48,657
Revenue 83 86,833 38,226 17,560 5,373
EBITDA 17 33,098 17,150 5,776 312
Percent 21.6 % 38.1 % 44.9 % 32.9 % 5.8 %
EBIT 15 27,886 14,289 4,766 -135
Percent 18.2 % 32.1 % 37.4 % 27.1 % -2.5 %
Balance Sheet          
Total Assets 100 172,384 110,903 38,507 10,692
Total Liabilities 64 82,600 61,805 19,003 6,717
Shareholders Equity 36 89,784 49,098 19,504 3,975.183

Comments

No comments yet. Login to comment.