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?
Dollar5Point07
Implied share price

Sell Overvalued by 13.6%

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
20.67 24.57 9.01 9.08 16.18 158.77
All amounts in millions
from last financial year
         
Implied Share Price $5.07 $95.52 $84.85 $94.13 $8.03
Market Cap 511 371,635 169,107 89,696 48,491
Net Debt -70 -61,234 -13,391 6,895 1,202
Enterprise Value (EV) 440 307,526 155,716 93,465 49,693
Revenue 83 93,580 38,226 17,560 5,373
EBITDA 17 34,129 17,150 5,776 312
Percent 21.6 % 36.5 % 44.9 % 32.9 % 5.8 %
EBIT 15 28,172 14,289 4,766 -135
Percent 18.2 % 30.1 % 37.4 % 27.1 % -2.5 %
Balance Sheet          
Total Assets 100 176,223 110,903 38,507 10,692
Total Liabilities 64 96,140 62,240 19,003 6,717
Shareholders Equity 36 80,083 48,663 19,504 3,975.183

Comments

No comments yet. Login to comment.