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)
Dollar165Point90
Implied share price

Sell Overvalued by 18.9%

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
7.76 9.37 7.22 8.61 10.74 4.08
All amounts in millions
from last financial year
         
Implied Share Price $165.90 $34.66 $30.98 $60.57 $48.90
Market Cap 226,715 272,997 160,256 55,586 41,874
Net Debt 22,140 -51,096 -14,202 -6,642 17,135
Enterprise Value (EV) 248,855 221,901 146,054 47,976 59,009
Revenue 104,507 73,723 37,121 29,777 120,357
EBITDA 26,556 30,714 16,973 4,466 14,456
Percent 25.4 % 41.7 % 45.7 % 15.0 % 12.0 %
EBIT 21,880 27,956 14,057 3,873 9,361
Percent 20.9 % 37.9 % 37.9 % 13.0 % 7.8 %
Balance Sheet          
Total Assets 119,213 121,271 78,327 16,665 108,766
Total Liabilities 100,353 54,908 34,639 12,519 86,332
Shareholders Equity 18,860 66,363 43,688 4,145 22,434.0

Price history

Comments

No comments yet. Login to comment.