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)
Dollar9Point76
Implied share price

Buy Undervalued by 60.0%

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
CRM
salesforce.com, inc.
Change
19.76 8.75 8.34 9.81 16.49 156.32
All amounts in millions
from last financial year
         
Implied Share Price $9.76 $100.40 $84.20 $89.74 $7.60
Market Cap 2,170 379,077 189,923 90,620 47,724
Net Debt -1,126 -62,820 -14,644 6,895 1,202
Enterprise Value (EV) 1,027 316,257 175,537 95,222 48,926
Revenue 811 86,833 38,275 17,560 5,373
EBITDA 117 37,919 17,891 5,776 312
Percent 14.5 % 43.7 % 46.7 % 32.9 % 5.8 %
EBIT 87 32,707 14,983 4,766 -135
Percent 10.7 % 37.7 % 39.1 % 27.1 % -2.5 %
Balance Sheet          
Total Assets 2,225 172,384 90,344 38,507 10,692
Total Liabilities 890 82,600 43,466 19,003 6,717
Shareholders Equity 1,335 89,784 46,878 19,504 3,975.183

Comments

No comments yet. Login to comment.