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?
Dollar74Point57
Implied share price

Buy Undervalued by 13.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
V
Visa Inc.
AXP
American Express Company
Change
DFS
Discover Financial Services
Change
FIS
Fidelity National Information Services
Change
FLT
FleetCor Technologies, Inc.
Change
17.7 15.54 11.63 25.12
All amounts in millions
from last financial year
         
Implied Share Price $74.57 0 0 $103.73 $104.22
Market Cap 161,505 78,907 26,244 17,879 14,608
Net Debt -4,911 103,625 22,657 4,181 2,441
Enterprise Value (EV) 133,406 182,547 49,049 22,060 17,027
Revenue 12,702 35,895 0 6,413 1,199
EBITDA 8,585 0 0 1,896 677
Percent 67.6 % n/a % n/a % 29.6 % 56.5 %
EBIT 8,150 8,991 0 1,270 565
Percent 64.2 % 25.0 % n/a % 19.8 % 47.1 %
Balance Sheet          
Total Assets 38,569 159,103 83,126 14,520 8,674
Total Liabilities 11,156 138,430 71,992 7,963 5,921
Shareholders Equity 27,413 20,673 11,134 6,556 2,753.137

Price history

Comments

No comments yet. Login to comment.