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)
Dollar9Point05
Implied share price

Buy Undervalued by 57.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
NOVL
Novell, Inc.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
VMW
VMware, Inc.
Change
CTSH
Cognizant Technology Solutions Corp.
Change
16.05 7.59 6.6 9.05 94.01 23.43
All amounts in millions
from last financial year
         
Implied Share Price $9.05 $53.03 $39.52 $18.03 $42.42
Market Cap 2,014 206,820 113,693 33,595 17,979
Net Debt -983 -30,849 -3,814 -2,036 -1,399
Enterprise Value (EV) 1,031 175,971 109,879 31,559 16,581
Revenue 862 62,484 26,820 2,023 3,278
EBITDA 135 26,664 12,136 335 707
Percent 15.8 % 42.7 % 45.2 % 16.6 % 21.6 %
EBIT 95 24,157 9,838 219 618
Percent 11.1 % 38.7 % 36.7 % 10.8 % 18.9 %
Balance Sheet          
Total Assets 1,902 86,113 61,578 5,066 3,338
Total Liabilities 968 39,938 30,780 2,324 685
Shareholders Equity 934 46,175 30,798 2,742 2,653.177

Comments

No comments yet. Login to comment.