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?
Dollar89Point18
Implied share price

Buy Undervalued by 15.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
TDY
Teledyne Technologies Incorporated
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
10.94 9.71 9.37 14.35 11.07 14.4
All amounts in millions
from last financial year
         
Implied Share Price $89.18 $242.10 $433.04 $81.41 $54.76
Market Cap 2,898 226,715 67,486 57,078 34,475
Net Debt 512 22,140 -5,039 -6,642 -1,561
Enterprise Value (EV) 3,405 248,855 62,621 49,443 32,913
Revenue 2,127 104,507 7,391 29,777 10,665
EBITDA 350 26,556 4,363 4,466 2,285
Percent 16.5 % 25.4 % 59.0 % 15.0 % 21.4 %
EBIT 243 21,880 3,984 3,873 1,962
Percent 11.4 % 20.9 % 53.9 % 13.0 % 18.4 %
Balance Sheet          
Total Assets 2,406 119,213 12,462 16,665 30,815
Total Liabilities 1,258 100,353 5,545 12,519 24,701
Shareholders Equity 1,147 18,860 6,917 4,145 6,114.0

Price history

Comments

No comments yet. Login to comment.