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)
Dollar66Point87
Implied share price

Buy Undervalued by 210.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
HPQ
Hewlett-Packard Company
CSCO
Cisco Systems, Inc.
Change
CAJ
Canon Inc. (ADR)
Change
DDD
3D Systems Corporation
Change
SSYS
Stratasys, Inc.
Change
10.18 4.08 7.23 -1.09 45.22 71.61
All amounts in millions
from last financial year
         
Implied Share Price $66.87 $31.25 $5727.25 $11.07 $16.38
Market Cap 41,874 127,674 49,628 4,650 3,473
Net Debt 17,135 -32,388 -679,046 -67 -159
Enterprise Value (EV) 59,009 95,312 -636,346 4,267 3,304
Revenue 120,357 46,061 3,479,788 353 215
EBITDA 14,456 13,190 581,989 94 46
Percent 12.0 % 28.6 % 16.7 % 26.7 % 21.4 %
EBIT 9,361 10,588 323,856 60 26
Percent 7.8 % 23.0 % 9.3 % 17.1 % 12.4 %
Balance Sheet          
Total Assets 108,766 91,759 3,955,503 677 1,731
Total Liabilities 86,332 40,473 1,357,477 197 159
Shareholders Equity 22,434 51,286 2,598,026 480 1,571.66

Price history

Comments

No comments yet. Login to comment.