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)
Dollar8Point33
Implied share price

Buy Undervalued by 36.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
NOVL
Novell, Inc.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
ADBE
Adobe Systems Incorporated
Change
15.46 8.75 13.73 9.42 18.5 41.55
All amounts in millions
from last financial year
         
Implied Share Price $8.33 $63.02 $62.02 $74.71 $42.72
Market Cap 2,170 442,692 160,404 109,862 53,705
Net Debt -1,126 -59,480 -13,261 5,752 -2,080
Enterprise Value (EV) 1,027 383,212 147,143 113,973 51,698
Revenue 811 85,320 37,047 20,793 4,795
EBITDA 117 27,914 15,613 6,162 1,244
Percent 14.5 % 32.7 % 42.1 % 29.6 % 25.9 %
EBIT 87 21,292 13,104 4,873 904
Percent 10.7 % 25.0 % 35.4 % 23.4 % 18.9 %
Balance Sheet          
Total Assets 2,225 193,694 112,180 41,390 11,726
Total Liabilities 890 121,697 64,891 18,123 4,724
Shareholders Equity 1,335 71,997 47,289 23,267 7,001.58

Comments

No comments yet. Login to comment.