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?
Dollar2Point24
Implied share price

Sell Overvalued by 51.3%

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
VMW
VMware, Inc.
Change
11.55 26.15 8.79 9.43 17.82 26.4
All amounts in millions
from last financial year
         
Implied Share Price $2.24 $49.83 $48.05 $51.73 $53.34
Market Cap 398 329,427 177,419 97,816 45,173
Net Debt -31 -61,175 -13,722 562 -5,725
Enterprise Value (EV) 353 268,280 163,697 96,142 39,392
Revenue 43 77,849 37,180 16,223 5,207
EBITDA 13 30,519 17,363 5,396 1,492
Percent 30.9 % 39.2 % 46.7 % 33.3 % 28.7 %
EBIT 12 26,764 14,432 4,533 1,155
Percent 28.1 % 34.4 % 38.8 % 27.9 % 22.2 %
Balance Sheet          
Total Assets 43 142,431 81,812 26,835 12,327
Total Liabilities 24 63,487 37,164 12,672 5,511
Shareholders Equity 18 78,944 44,648 14,163 6,816.0

Comments

No comments yet. Login to comment.