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)
Dollar73Point41
Implied share price

Buy Undervalued by 94.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
LXK
Lexmark International, Inc.
CSCO
Cisco Systems, Inc.
Change
HPQ
Hewlett-Packard Company
Change
NZ
Netezza Corporation
Change
PANL
Universal Display Corporation
Change
10.06 4.73 11.9 7.19 85.22 -45.5
All amounts in millions
from last financial year
         
Implied Share Price $73.41 $20.44 $66.98 $3.32 $0.00
Market Cap 2,964 133,583 111,052 955 814
Net Debt -483 -24,706 2,496 -104 -63
Enterprise Value (EV) 2,480 108,877 113,547 851 750
Revenue 3,879 36,117 114,552 190 15
EBITDA 525 9,153 15,798 9 -16
Percent 13.5 % 25.3 % 13.8 % 5.2 % -104.5 %
EBIT 315 7,385 11,025 3 -20
Percent 8.1 % 20.4 % 9.6 % 1.9 % -128.4 %
Balance Sheet          
Total Assets 3,354 68,128 114,799 283 80
Total Liabilities 2,340 29,481 74,282 86 20
Shareholders Equity 1,013 38,647 40,517 197 59.62753

Price history

Comments

No comments yet. Login to comment.