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)
Dollar54Point98
Implied share price

Sell Overvalued by 10.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
EFX
Equifax Inc.
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
11.08 12.16 9.48 14.76 11.17 14.23
All amounts in millions
from last financial year
         
Implied Share Price $54.98 $245.42 $437.99 $82.32 $55.41
Market Cap 7,429 229,509 69,261 57,536 34,091
Net Debt 1,583 22,140 -5,039 -6,642 -1,561
Enterprise Value (EV) 9,013 251,649 64,400 49,893 32,530
Revenue 2,160 104,507 7,391 29,777 10,665
EBITDA 741 26,556 4,363 4,466 2,285
Percent 34.3 % 25.4 % 59.0 % 15.0 % 21.4 %
EBIT 489 21,880 3,984 3,873 1,962
Percent 22.6 % 20.9 % 53.9 % 13.0 % 18.4 %
Balance Sheet          
Total Assets 4,511 119,213 12,462 16,665 30,815
Total Liabilities 2,577 100,353 5,545 12,519 24,701
Shareholders Equity 1,933 18,860 6,917 4,145 6,114.0

Price history

Comments

No comments yet. Login to comment.