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)
Dollar6Point45
Implied share price

Buy Undervalued by 1512.5%

5% margin of safety What's this?

EV / Revenue
Use Average
AAX
Ausenco Limited
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
JCI
Johnson Controls, Inc.
Change
5.14 0.52 2.19 10.95 2.71 4.42
All amounts in millions
from last financial year
         
Implied Share Price $6.45 $406.07 $49.24 $207.12 $51.38
Market Cap 78 147,630 110,312 72,680 42,002
Net Debt 53 31,695 -4,365 -4,335 1,745
Enterprise Value (EV) 128 179,325 105,872 89,173 43,747
Revenue 245 81,741 9,667 32,914 9,902
Balance Sheet          
Total Assets 267 110,495 16,250 18,266 12,321
Total Liabilities 117 96,233 10,222 12,132 8,280
Shareholders Equity 149 14,262 6,028 6,133 4,041.0

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.