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?
Dollar101Point88
Implied share price

Sell Overvalued by 8.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
ACN
Accenture Ltd.
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
JCI
Johnson Controls, Inc.
Change
ADP
Automatic Data Processing
Change
15.73 17.33 9.18 19.71 28.17 15.87
All amounts in millions
from last financial year
         
Implied Share Price $101.88 $288.35 $81.01 $23.73 $88.13
Market Cap 72,680 147,630 110,312 42,002 40,545
Net Debt -4,335 31,695 -4,365 1,745 -1,206
Enterprise Value (EV) 89,173 179,325 105,872 43,747 39,338
Revenue 32,914 81,741 9,667 9,902 11,667
EBITDA 5,146 19,536 5,372 1,553 2,479
Percent 15.6 % 23.9 % 55.6 % 15.7 % 21.2 %
EBIT 4,500 15,681 5,006 1,211 2,190
Percent 13.7 % 19.2 % 51.8 % 12.2 % 18.8 %
Balance Sheet          
Total Assets 18,266 110,495 16,250 12,321 43,670
Total Liabilities 12,132 96,233 10,222 8,280 39,188
Shareholders Equity 6,133 14,262 6,028 4,041 4,481.6

Price history

Comments

No comments yet. Login to comment.