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?
Dollar82Point50
Implied share price

Within margin of safety Undervalued by 2.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
V
Visa Inc.
AXP
American Express Company
Change
FIS
Fidelity National Information Services
Change
DFS
Discover Financial Services
Change
FLT
FleetCor Technologies, Inc.
Change
19.76 19.21 17.04 20.72 26.55
All amounts in millions
from last financial year
         
Implied Share Price $82.50 $93.79 $74.90 0 $120.10
Market Cap 189,549 60,193 26,248 23,438 20,369
Net Debt -6,015 105,344 10,391 24,650 2,487
Enterprise Value (EV) 183,901 165,537 36,639 48,088 22,857
Revenue 13,880 34,441 6,595 0 1,702
EBITDA 9,572 9,717 1,768 0 860
Percent 69.0 % 28.2 % 26.8 % n/a % 50.6 %
EBIT 9,078 8,674 1,099 0 667
Percent 65.4 % 25.2 % 16.7 % n/a % 39.2 %
Balance Sheet          
Total Assets 39,367 161,184 26,200 86,799 7,889
Total Liabilities 9,525 140,511 16,879 75,524 5,059
Shareholders Equity 29,842 20,673 9,321 11,275 2,830.047

Price history

Comments

No comments yet. Login to comment.