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?
Dollar122Point20
Implied share price

Buy Undervalued by 100.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
WW
Watson Wyatt Worldwide Inc.
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
JCI
Johnson Controls, Inc.
Change
16.03 7.55 9.18 19.71 17.33 28.17
All amounts in millions
from last financial year
         
Implied Share Price $122.20 $294.42 $82.47 $103.70 $24.21
Market Cap 4,418 147,630 110,312 72,680 42,002
Net Debt -473 31,695 -4,365 -4,335 1,745
Enterprise Value (EV) 4,108 179,325 105,872 89,173 43,747
Revenue 3,259 81,741 9,667 32,914 9,902
EBITDA 544 19,536 5,372 5,146 1,553
Percent 16.7 % 23.9 % 55.6 % 15.6 % 15.7 %
EBIT 413 15,681 5,006 4,500 1,211
Percent 12.7 % 19.2 % 51.8 % 13.7 % 12.2 %
Balance Sheet          
Total Assets 5,098 110,495 16,250 18,266 12,321
Total Liabilities 2,507 96,233 10,222 12,132 8,280
Shareholders Equity 2,591 14,262 6,028 6,133 4,041.0

Price history

Comments

No comments yet. Login to comment.