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?
Dollar13Point36
Implied share price

Sell Overvalued by 82.8%

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
15.31 83.87 14.03 10.11 17.92 38.89
All amounts in millions
from last financial year
         
Implied Share Price $13.36 $62.49 $61.21 $73.96 $42.36
Market Cap 52,723 451,108 171,093 108,114 50,397
Net Debt 707 -59,480 -13,261 5,752 -2,080
Enterprise Value (EV) 53,430 391,628 157,832 110,426 48,385
Revenue 6,667 85,320 37,047 20,793 4,795
EBITDA 637 27,914 15,613 6,162 1,244
Percent 9.6 % 32.7 % 42.1 % 29.6 % 25.9 %
EBIT 111 21,292 13,104 4,873 904
Percent 1.7 % 25.0 % 35.4 % 23.4 % 18.9 %
Balance Sheet          
Total Assets 12,762 193,694 112,180 41,390 11,726
Total Liabilities 7,760 121,697 64,891 18,123 4,724
Shareholders Equity 5,002 71,997 47,289 23,267 7,001.58

Price history

Comments

No comments yet. Login to comment.