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)
Dollar6Point67
Implied share price

Buy Undervalued by 9.3%

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
INFY
Infosys Ltd ADR
Change
10.47 8.75 8.83 9.85 15.59 16.56
All amounts in millions
from last financial year
         
Implied Share Price $6.67 $49.91 $45.93 $46.81 $24.68
Market Cap 2,170 355,059 190,497 86,263 42,692
Net Debt -1,126 -62,820 -14,644 1,720 -4,788
Enterprise Value (EV) 1,027 292,239 176,141 85,769 37,038
Revenue 811 86,833 38,275 16,815 8,249
EBITDA 117 33,098 17,891 5,500 2,236
Percent 14.5 % 38.1 % 46.7 % 32.7 % 27.1 %
EBIT 87 27,886 14,983 4,549 2,010
Percent 10.7 % 32.1 % 39.1 % 27.1 % 24.4 %
Balance Sheet          
Total Assets 2,225 172,384 90,344 27,094 9,522
Total Liabilities 890 82,600 43,466 11,054 1,589
Shareholders Equity 1,335 89,784 46,878 16,040 7,933.0

Comments

No comments yet. Login to comment.