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 (switch to Discounted Cash Flow Analysis)
Dollar16Point44
Implied share price

Buy Undervalued by 7.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
SEK
SEEK Limited
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
JCI
Johnson Controls, Inc.
Change
16.03 14.91 9.18 19.71 17.33 28.17
All amounts in millions
from last financial year
         
Implied Share Price $16.44 $294.42 $82.47 $103.70 $24.21
Market Cap 5,307 147,630 110,312 72,680 42,002
Net Debt 185 31,695 -4,365 -4,335 1,745
Enterprise Value (EV) 5,436 179,325 105,872 89,173 43,747
Revenue 965 81,741 9,667 32,914 9,902
EBITDA 364 19,536 5,372 5,146 1,553
Percent 37.8 % 23.9 % 55.6 % 15.6 % 15.7 %
EBIT 311 15,681 5,006 4,500 1,211
Percent 32.2 % 19.2 % 51.8 % 13.7 % 12.2 %
Balance Sheet          
Total Assets 3,278 110,495 16,250 18,266 12,321
Total Liabilities 1,923 96,233 10,222 12,132 8,280
Shareholders Equity 1,355 14,262 6,028 6,133 4,041.0

Comments

No comments yet. Login to comment.