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)
Dollar9Point38
Implied share price

Buy Undervalued by 53.8%

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
18.6 8.75 8.25 9.8 16.3 142.17
All amounts in millions
from last financial year
         
Implied Share Price $9.38 $82.69 $79.44 $83.68 $7.10
Market Cap 2,170 336,027 189,705 88,740 43,297
Net Debt -1,126 -62,820 -14,644 7,536 1,202
Enterprise Value (EV) 1,027 273,207 175,319 94,127 44,499
Revenue 811 86,833 38,275 17,560 5,373
EBITDA 117 33,098 17,891 5,776 312
Percent 14.5 % 38.1 % 46.7 % 32.9 % 5.8 %
EBIT 87 27,886 14,983 4,766 -135
Percent 10.7 % 32.1 % 39.1 % 27.1 % -2.5 %
Balance Sheet          
Total Assets 2,225 172,384 90,344 38,374 10,692
Total Liabilities 890 82,600 43,466 18,874 6,717
Shareholders Equity 1,335 89,784 46,878 19,500 3,975.183

Comments

No comments yet. Login to comment.