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)
Dollar9Point32
Implied share price

Buy Undervalued by 52.8%

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
18.41 8.75 14.03 10.11 17.92 83.87
All amounts in millions
from last financial year
         
Implied Share Price $9.32 $73.59 $72.95 $89.89 $16.27
Market Cap 2,170 451,108 171,093 108,114 52,723
Net Debt -1,126 -59,480 -13,261 5,752 707
Enterprise Value (EV) 1,027 391,628 157,832 110,426 53,430
Revenue 811 85,320 37,047 20,793 6,667
EBITDA 117 27,914 15,613 6,162 637
Percent 14.5 % 32.7 % 42.1 % 29.6 % 9.6 %
EBIT 87 21,292 13,104 4,873 111
Percent 10.7 % 25.0 % 35.4 % 23.4 % 1.7 %
Balance Sheet          
Total Assets 2,225 193,694 112,180 41,390 12,762
Total Liabilities 890 121,697 64,891 18,123 7,760
Shareholders Equity 1,335 71,997 47,289 23,267 5,002.869

Comments

No comments yet. Login to comment.