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?
Dollar10Point54
Implied share price

Sell Overvalued by 86.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
CRM
salesforce.com, inc.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
ADBE
Adobe Systems Incorporated
Change
12.35 81.73 9.71 8.98 16.68 36.78
All amounts in millions
from last financial year
         
Implied Share Price $10.54 $61.36 $54.25 $58.70 $34.87
Market Cap 51,350 392,237 167,364 98,712 47,840
Net Debt 714 -60,990 -13,391 5,752 -2,080
Enterprise Value (EV) 52,065 331,247 153,973 102,810 45,759
Revenue 6,667 93,580 38,226 20,793 4,795
EBITDA 637 34,129 17,150 6,162 1,244
Percent 9.6 % 36.5 % 44.9 % 29.6 % 25.9 %
EBIT 111 28,172 14,289 4,873 904
Percent 1.7 % 30.1 % 37.4 % 23.4 % 18.9 %
Balance Sheet          
Total Assets 12,770 176,223 110,903 41,390 11,726
Total Liabilities 7,767 96,140 62,240 18,123 4,724
Shareholders Equity 5,002 80,083 48,663 23,267 7,001.58

Price history

Comments

No comments yet. Login to comment.