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)
Pound20Point02
Implied share price

Within margin of safety Undervalued by 0.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
AVV
AVEVA Group plc
GOOG
Google Inc.
Change
PCLN
priceline.com Incorporated
Change
BIDU
Baidu.com, Inc. (ADR)
Change
LNKD
Linkedin Corporation
Change
23.07 23.0 20.18 21.48 -1.49 88.83
All amounts in millions
from last financial year
         
Implied Share Price £20.02 $918.44 $1577.09 $12616.50 $60.94
Market Cap 1,277 550,905 72,361 67,943 25,935
Net Debt -63 -67,846 3,509 -32,858 -1,992
Enterprise Value (EV) 1,213 492,935 75,870 -26,063 23,941
Revenue 201 74,989 9,223 66,381 2,990
EBITDA 52 24,423 3,531 17,532 269
Percent 26.2 % 32.6 % 38.3 % 26.4 % 9.0 %
EBIT 44 19,360 3,258 11,671 -150
Percent 22.2 % 25.8 % 35.3 % 17.6 % -5.0 %
Balance Sheet          
Total Assets 296 147,461 17,420 147,853 7,011
Total Liabilities 95 27,130 8,625 67,597 2,542
Shareholders Equity 200 120,331 8,795 80,255 4,468.643

Comments

No comments yet. Login to comment.