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 (switch to Discounted Cash Flow Analysis)
Dollar18Point05
Implied share price

Sell Overvalued by 17.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
ERTS
Electronic Arts Inc.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
VMW
VMware, Inc.
Change
10.55 13.28 7.62 8.9 17.68 23.13
All amounts in millions
from last financial year
         
Implied Share Price $18.05 $44.93 $41.04 $47.29 $40.08
Market Cap 6,526 285,190 165,344 98,118 32,635
Net Debt -1,121 -51,096 -14,202 562 -4,180
Enterprise Value (EV) 5,405 234,094 151,142 95,422 28,469
Revenue 3,797 73,723 37,121 16,223 4,605
EBITDA 407 30,714 16,973 5,396 1,230
Percent 10.7 % 41.7 % 45.7 % 33.3 % 26.7 %
EBIT 143 27,956 14,057 4,533 875
Percent 3.8 % 37.9 % 37.9 % 27.9 % 19.0 %
Balance Sheet          
Total Assets 5,070 121,271 78,327 26,835 10,596
Total Liabilities 2,803 54,908 34,639 12,672 4,856
Shareholders Equity 2,267 66,363 43,688 14,163 5,739.981

Comments

No comments yet. Login to comment.