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?
Dollar6Point51
Implied share price

Sell Overvalued by 23.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
IRE
Iress Market Technology Limited
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
VMW
VMware, Inc.
Change
10.42 13.81 7.62 8.66 17.38 23.13
All amounts in millions
from last financial year
         
Implied Share Price $6.51 $44.44 $40.55 $46.68 $39.69
Market Cap 1,091 285,190 161,245 95,772 32,635
Net Debt -55 -51,096 -14,202 562 -4,180
Enterprise Value (EV) 1,035 234,094 147,043 93,789 28,469
Revenue 207 73,723 37,121 16,223 4,605
EBITDA 74 30,714 16,973 5,396 1,230
Percent 36.1 % 41.7 % 45.7 % 33.3 % 26.7 %
EBIT 55 27,956 14,057 4,533 875
Percent 27.0 % 37.9 % 37.9 % 27.9 % 19.0 %
Balance Sheet          
Total Assets 157 121,271 78,327 26,835 10,596
Total Liabilities 30 54,908 34,639 12,672 4,856
Shareholders Equity 126 66,363 43,688 14,163 5,739.981

Comments

No comments yet. Login to comment.