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  

What's this?
Pound5Point96
Implied share price

Buy Undervalued by 8.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
UMC
UMECO plc
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
11.08 10.2 9.48 14.76 11.17 14.23
All amounts in millions
from last financial year
         
Implied Share Price £5.96 $245.42 $437.99 $82.32 $55.41
Market Cap 266 229,509 69,261 57,536 34,091
Net Debt -8 22,140 -5,039 -6,642 -1,561
Enterprise Value (EV) 258 251,649 64,400 49,893 32,530
Revenue 223 104,507 7,391 29,777 10,665
EBITDA 25 26,556 4,363 4,466 2,285
Percent 11.3 % 25.4 % 59.0 % 15.0 % 21.4 %
EBIT 17 21,880 3,984 3,873 1,962
Percent 7.8 % 20.9 % 53.9 % 13.0 % 18.4 %
Balance Sheet          
Total Assets 253 119,213 12,462 16,665 30,815
Total Liabilities 80 100,353 5,545 12,519 24,701
Shareholders Equity 173 18,860 6,917 4,145 6,114.0

Comments

No comments yet. Login to comment.