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?
Dollar7Point24
Implied share price

Sell Overvalued by 52.1%

5% margin of safety What's this?

EV / Revenue
Use Average
XRO
Xero Limited
GOOG
Google Inc.
Change
CRM
salesforce.com, inc.
Change
INTU
Intuit Inc.
Change
SGE
The Sage Group plc
Change
5.6 13.96 5.52 6.9 5.39 4.6
All amounts in millions
from last financial year
         
Implied Share Price $7.24 $709.15 $43.47 $93.38 £7.13
Market Cap 2,064 474,193 35,889 23,794 6,254
Net Debt -268 -67,846 1,202 -1,197 341
Enterprise Value (EV) 1,775 413,998 37,091 22,597 6,601
Revenue 127 74,989 5,373 4,192 1,435
Balance Sheet          
Total Assets 378 147,461 10,692 4,968 2,294
Total Liabilities 32 27,130 6,717 2,636 1,432
Shareholders Equity 345 120,331 3,975 2,332 862.1

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.