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?
Dollar35Point27
Implied share price

Sell Overvalued by 20.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
SYNA
Synaptics, Incorporated
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
VMW
VMware, Inc.
Change
10.78 14.57 7.81 8.61 18.3 24.09
All amounts in millions
from last financial year
         
Implied Share Price $35.27 $45.77 $41.86 $48.32 $40.73
Market Cap 1,441 291,036 160,256 101,412 33,804
Net Debt -302 -51,096 -14,202 562 -4,180
Enterprise Value (EV) 1,136 239,940 146,054 98,772 29,639
Revenue 548 73,723 37,121 16,223 4,605
EBITDA 77 30,714 16,973 5,396 1,230
Percent 14.2 % 41.7 % 45.7 % 33.3 % 26.7 %
EBIT 67 27,956 14,057 4,533 875
Percent 12.3 % 37.9 % 37.9 % 27.9 % 19.0 %
Balance Sheet          
Total Assets 541 121,271 78,327 26,835 10,596
Total Liabilities 144 54,908 34,639 12,672 4,856
Shareholders Equity 396 66,363 43,688 14,163 5,739.981

Comments

No comments yet. Login to comment.