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)
Dollar5Point33
Implied share price

Sell Overvalued by 43.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
JAVA
Sun Microsystems, Inc.
AAPL
Apple Inc.
Change
DELL
Dell Inc.
Change
IM
Ingram Micro Inc.
Change
SNX
SYNNEX Corporation
Change
7.66 17.61 7.77 4.58 7.48 9.78
All amounts in millions
from last financial year
         
Implied Share Price $5.33 $111.95 $21.72 $35.56 $80.40
Market Cap 7,154 611,857 24,318 5,193 4,188
Net Debt -1,608 22,861 -3,692 237 389
Enterprise Value (EV) 5,546 634,718 20,626 5,431 4,577
Revenue 11,449 233,715 56,940 43,025 13,338
Balance Sheet          
Total Assets 11,232 290,479 47,540 12,300 4,444
Total Liabilities 7,927 171,124 36,860 8,332 2,644
Shareholders Equity 3,305 119,355 10,680 3,967 1,799.381

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.