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?
Dollar6Point20
Implied share price

Within margin of safety Overvalued by 3.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
GCA
Global Cash Access Holdings, Inc.
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
10.89 11.31 9.28 14.8 10.81 13.76
All amounts in millions
from last financial year
         
Implied Share Price $6.20 $240.90 $431.24 $81.08 $54.52
Market Cap 425 224,198 69,434 55,905 32,999
Net Debt -31 22,140 -5,039 -6,642 -1,561
Enterprise Value (EV) 821 246,338 64,575 48,290 31,438
Revenue 584 104,507 7,391 29,777 10,665
EBITDA 72 26,556 4,363 4,466 2,285
Percent 12.4 % 25.4 % 59.0 % 15.0 % 21.4 %
EBIT 55 21,880 3,984 3,873 1,962
Percent 9.6 % 20.9 % 53.9 % 13.0 % 18.4 %
Balance Sheet          
Total Assets 553 119,213 12,462 16,665 30,815
Total Liabilities 355 100,353 5,545 12,519 24,701
Shareholders Equity 198 18,860 6,917 4,145 6,114.0

Price history

Comments

No comments yet. Login to comment.