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?
Dollar7Point98
Implied share price

Buy Undervalued by 59.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
PAR
3PAR Inc.
EMC
EMC Corporation
Change
WDC
Western Digital Corp.
Change
SNDK
SanDisk Corporation
Change
STX
Seagate Technology
Change
12.43 7.61 10.46 21.84 11.9 9.72
All amounts in millions
from last financial year
         
Implied Share Price $7.98 $34.30 $18.89 $79.21 $49.70
Market Cap 79 56,846 15,955 15,459 11,005
Net Debt -5 -2,501 8,616 -1,774 2,999
Enterprise Value (EV) 73 54,349 24,571 13,684 13,954
Revenue 229 24,704 12,994 5,564 11,160
EBITDA 9 5,198 1,125 1,150 1,435
Percent 4.2 % 21.0 % 8.7 % 20.7 % 12.9 %
EBIT 6 3,291 811 758 620
Percent 2.9 % 13.3 % 6.2 % 13.6 % 5.6 %
Balance Sheet          
Total Assets 116 46,612 32,862 9,230 8,252
Total Liabilities 48 25,472 21,717 3,491 6,659
Shareholders Equity 68 21,140 11,145 5,738 1,593.0

Price history

Comments

No comments yet. Login to comment.