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)
Dollar53Point99
Implied share price

Within margin of safety Overvalued by 5.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
MSFT
Microsoft Corporation
AAPL
Apple Inc.
Change
GOOG
Google Inc.
Change
IBM
International Business Machines Corp.
Change
HPQ
Hewlett-Packard Company
Change
12.94 13.73 7.77 20.18 9.18 2.15
All amounts in millions
from last financial year
         
Implied Share Price $53.99 $192.05 $558.60 $231.34 $91.31
Market Cap 442,692 611,857 550,905 147,630 24,876
Net Debt -59,480 22,861 -67,846 31,695 1,287
Enterprise Value (EV) 383,212 634,718 492,935 179,325 26,164
Revenue 85,320 233,715 74,989 81,741 103,355
EBITDA 27,914 81,730 24,423 19,536 12,172
Percent 32.7 % 35.0 % 32.6 % 23.9 % 11.8 %
EBIT 21,292 71,230 19,360 15,681 8,141
Percent 25.0 % 30.5 % 25.8 % 19.2 % 7.9 %
Balance Sheet          
Total Assets 193,694 290,479 147,461 110,495 106,882
Total Liabilities 121,697 171,124 27,130 96,233 79,114
Shareholders Equity 71,997 119,355 120,331 14,262 27,768.0

Comments

No comments yet. Login to comment.