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?
Dollar50Point71
Implied share price

Buy Undervalued by 610.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
UEPS
Net17 1 Ueps Technologies Inc
GOOG
Google Inc.
Change
PCLN
priceline.com Incorporated
Change
BIDU
Baidu.com, Inc. (ADR)
Change
LNKD
Linkedin Corporation
Change
22.17 3.76 15.29 19.58 -1.37 129.06
All amounts in millions
from last financial year
         
Implied Share Price $50.71 $1211.28 $913.59 $8553.69 $36.24
Market Cap 326 290,308 40,836 33,832 19,671
Net Debt 80 -42,551 -3,726 -20,543 -749
Enterprise Value (EV) 406 247,757 37,110 -17,159 18,921
Revenue 390 50,175 5,260 22,306 972
EBITDA 107 16,208 1,894 12,566 146
Percent 27.7 % 32.3 % 36.0 % 56.3 % 15.1 %
EBIT 71 13,336 1,829 11,051 56
Percent 18.3 % 26.6 % 34.8 % 49.5 % 5.8 %
Balance Sheet          
Total Assets 955 93,798 6,569 45,668 1,382
Total Liabilities 614 22,083 2,672 19,613 473
Shareholders Equity 341 71,715 3,896 26,055 908.424

Comments

No comments yet. Login to comment.