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)
Pound14Point63
Implied share price

Buy Undervalued by 34.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
BAB
Babcock International PLC
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
JCI
Johnson Controls, Inc.
Change
16.03 12.6 9.18 19.71 17.33 28.17
All amounts in millions
from last financial year
         
Implied Share Price £14.63 $294.42 $82.47 $103.70 $24.21
Market Cap 5,521 147,630 110,312 72,680 42,002
Net Debt 1,357 31,695 -4,365 -4,335 1,745
Enterprise Value (EV) 6,878 179,325 105,872 89,173 43,747
Revenue 4,158 81,741 9,667 32,914 9,902
EBITDA 546 19,536 5,372 5,146 1,553
Percent 13.1 % 23.9 % 55.6 % 15.6 % 15.7 %
EBIT 344 15,681 5,006 4,500 1,211
Percent 8.3 % 19.2 % 51.8 % 13.7 % 12.2 %
Balance Sheet          
Total Assets 5,678 110,495 16,250 18,266 12,321
Total Liabilities 3,340 96,233 10,222 12,132 8,280
Shareholders Equity 2,338 14,262 6,028 6,133 4,041.0

Comments

No comments yet. Login to comment.