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?
Dollar7Point69
Implied share price

Buy Undervalued by 137.3%

5% margin of safety What's this?

EV / Revenue
Use Average
ACTI
ActivIdentity Corp.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
ADBE
Adobe Systems Incorporated
Change
4.96 1.33 4.49 3.97 5.48 10.78
All amounts in millions
from last financial year
         
Implied Share Price $7.69 $61.98 $48.02 $81.34 $51.88
Market Cap 152 442,692 160,404 109,862 53,705
Net Debt -76 -59,480 -13,261 5,752 -2,080
Enterprise Value (EV) 76 383,212 147,143 113,973 51,698
Revenue 57 85,320 37,047 20,793 4,795
Balance Sheet          
Total Assets 113 193,694 112,180 41,390 11,726
Total Liabilities 23 121,697 64,891 18,123 4,724
Shareholders Equity 90 71,997 47,289 23,267 7,001.58

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.