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  

What's this?
Dollar5Point23
Implied share price

Sell Overvalued by 33.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
COMS
3Com Corporation
NTAP
NetApp Inc.
Change
FFIV
F5 Networks, Inc.
Change
JKHY
Jack Henry & Associates, Inc.
Change
CVG
Convergys Corporation
Change
11.32 18.66 9.8 11.98 14.15 7.88
All amounts in millions
from last financial year
         
Implied Share Price $5.23 $38.74 $115.18 $68.87 $43.07
Market Cap 3,145 9,747 8,027 6,748 2,821
Net Debt -444 -2,964 -774 -70 185
Enterprise Value (EV) 2,701 6,783 7,252 6,678 3,006
Revenue 1,316 5,546 1,919 1,354 2,950
EBITDA 144 692 605 471 381
Percent 11.0 % 12.5 % 31.5 % 34.8 % 12.9 %
EBIT 24 413 552 342 212
Percent 1.8 % 7.4 % 28.8 % 25.3 % 7.2 %
Balance Sheet          
Total Assets 1,815 10,037 2,312 1,815 2,356
Total Liabilities 703 7,156 995 819 1,080
Shareholders Equity 1,112 2,881 1,316 996 1,276.2

Comments

No comments yet. Login to comment.