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)
Dollar179Point11
Implied share price

Sell Overvalued by 6.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
IBM
International Business Machines Corp.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
HPQ
Hewlett-Packard Company
Change
ACN
Accenture Ltd.
Change
8.78 9.33 8.79 9.43 5.56 10.19
All amounts in millions
from last financial year
         
Implied Share Price $179.11 $39.65 $37.27 $53.31 $69.85
Market Cap 200,093 329,427 177,419 60,207 53,634
Net Debt 28,652 -61,175 -13,722 10,424 -5,608
Enterprise Value (EV) 228,745 268,280 163,697 70,755 47,483
Revenue 99,751 77,849 37,180 112,298 30,394
EBITDA 24,505 30,519 17,363 12,716 4,659
Percent 24.6 % 39.2 % 46.7 % 11.3 % 15.3 %
EBIT 19,827 26,764 14,432 8,143 4,066
Percent 19.9 % 34.4 % 38.8 % 7.3 % 13.4 %
Balance Sheet          
Total Assets 126,223 142,431 81,812 105,676 16,867
Total Liabilities 103,431 63,487 37,164 78,407 11,906
Shareholders Equity 22,792 78,944 44,648 27,269 4,960.186

Price history

Comments

No comments yet. Login to comment.