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)
Dollar225Point11
Implied share price

Buy Undervalued by 40.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
IBM
International Business Machines Corp.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
ACN
Accenture Ltd.
Change
HPQ
Hewlett-Packard Company
Change
12.64 9.46 14.03 10.11 13.51 2.15
All amounts in millions
from last financial year
         
Implied Share Price $225.11 $52.90 $51.07 $107.59 $89.17
Market Cap 153,183 451,108 171,093 74,547 24,923
Net Debt 31,695 -59,480 -13,261 -4,335 1,287
Enterprise Value (EV) 184,878 391,628 157,832 69,530 26,210
Revenue 81,741 85,320 37,047 32,914 103,355
EBITDA 19,536 27,914 15,613 5,146 12,172
Percent 23.9 % 32.7 % 42.1 % 15.6 % 11.8 %
EBIT 15,681 21,292 13,104 4,500 8,141
Percent 19.2 % 25.0 % 35.4 % 13.7 % 7.9 %
Balance Sheet          
Total Assets 110,495 193,694 112,180 18,266 106,882
Total Liabilities 96,233 121,697 64,891 12,132 79,114
Shareholders Equity 14,262 71,997 47,289 6,133 27,768.0

Price history

Comments

No comments yet. Login to comment.