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?
Dollar70Point55
Implied share price

Buy Undervalued by 40.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
HEW
Hewitt Associates, Inc.
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
10.95 7.78 9.28 14.8 11.1 13.9
All amounts in millions
from last financial year
         
Implied Share Price $70.55 $242.28 $433.30 $81.46 $54.79
Market Cap 4,603 224,198 69,434 57,224 33,334
Net Debt 12 22,140 -5,039 -6,642 -1,561
Enterprise Value (EV) 4,615 246,338 64,575 49,586 31,773
Revenue 3,073 104,507 7,391 29,777 10,665
EBITDA 593 26,556 4,363 4,466 2,285
Percent 19.3 % 25.4 % 59.0 % 15.0 % 21.4 %
EBIT 428 21,880 3,984 3,873 1,962
Percent 14.0 % 20.9 % 53.9 % 13.0 % 18.4 %
Balance Sheet          
Total Assets 2,924 119,213 12,462 16,665 30,815
Total Liabilities 2,064 100,353 5,545 12,519 24,701
Shareholders Equity 860 18,860 6,917 4,145 6,114.0

Price history

Comments

No comments yet. Login to comment.