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)
Dollar10Point71
Implied share price

Buy Undervalued by 7.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
XRX
Xerox Corporation
PBI
Pitney Bowes Inc.
Change
DBD
Diebold Incorporated
Change
PAY
VeriFone Holdings, Inc.
Change
ABD
ACCO Brands Corporation
Change
8.33 7.94 6.03 12.49 8.42 7.96
All amounts in millions
from last financial year
         
Implied Share Price $10.71 $28.81 $15.20 $15.40 $10.50
Market Cap 10,072 3,266 1,854 1,733 1,046
Net Debt 5,971 2,183 284 590 665
Enterprise Value (EV) 16,043 5,449 2,139 2,323 1,711
Revenue 18,045 3,578 2,419 2,000 1,510
EBITDA 2,021 904 171 276 215
Percent 11.2 % 25.3 % 7.1 % 13.8 % 14.2 %
EBIT 831 731 107 116 163
Percent 4.6 % 20.4 % 4.4 % 5.8 % 10.8 %
Balance Sheet          
Total Assets 24,789 6,123 2,242 2,473 1,953
Total Liabilities 15,366 5,944 1,830 1,573 1,372
Shareholders Equity 9,423 178 412 899 581.2

Price history

Comments

No comments yet. Login to comment.