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?
Dollar13Point79
Implied share price

Within margin of safety Overvalued by 1.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
FC
Franklin Covey Co.
EDU
New Oriental Education & Tech. Group Inc
Change
NVT
Navitas Limited
Change
APOL
Apollo Group, Inc.
Change
DV
DeVry Inc.
Change
10.61 10.75 15.61 17.66 1.66 4.14
All amounts in millions
from last financial year
         
Implied Share Price $13.79 $14.64 $3.29 $91.10 $69.22
Market Cap 228 3,034 2,132 2,074 1,804
Net Debt 21 -800 116 -556 -176
Enterprise Value (EV) 249 2,234 2,248 1,517 1,631
Revenue 170 771 688 4,253 2,089
EBITDA 23 143 127 914 394
Percent 13.6 % 18.6 % 18.5 % 21.5 % 18.9 %
EBIT 17 116 112 736 305
Percent 10.3 % 15.1 % 16.3 % 17.3 % 14.6 %
Balance Sheet          
Total Assets 164 1,128 636 2,868 1,838
Total Liabilities 73 438 402 1,939 482
Shareholders Equity 90 690 234 928 1,356.393

Price history

Comments

No comments yet. Login to comment.