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?
Dollar7Point37
Implied share price

Buy Undervalued by 50.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
SMX
SMS Management & Technology Limited
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
VMW
VMware, Inc.
Change
10.7 6.87 7.81 8.9 17.68 24.09
All amounts in millions
from last financial year
         
Implied Share Price $7.37 $45.46 $41.56 $47.95 $40.49
Market Cap 339 291,036 165,344 98,118 33,804
Net Debt -30 -51,096 -14,202 562 -4,180
Enterprise Value (EV) 304 239,940 151,142 95,422 29,639
Revenue 335 73,723 37,121 16,223 4,605
EBITDA 44 30,714 16,973 5,396 1,230
Percent 13.2 % 41.7 % 45.7 % 33.3 % 26.7 %
EBIT 43 27,956 14,057 4,533 875
Percent 12.9 % 37.9 % 37.9 % 27.9 % 19.0 %
Balance Sheet          
Total Assets 158 121,271 78,327 26,835 10,596
Total Liabilities 38 54,908 34,639 12,672 4,856
Shareholders Equity 119 66,363 43,688 14,163 5,739.981

Comments

No comments yet. Login to comment.