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?
Dollar15Point55
Implied share price

Buy Undervalued by 94.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
ERT
eResearch Technology, Inc.
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
JCI
Johnson Controls, Inc.
Change
16.03 8.04 9.18 19.71 17.33 28.17
All amounts in millions
from last financial year
         
Implied Share Price $15.55 $294.42 $82.47 $103.70 $24.21
Market Cap 394 147,630 110,312 72,680 42,002
Net Debt -18 31,695 -4,365 -4,335 1,745
Enterprise Value (EV) 375 179,325 105,872 89,173 43,747
Revenue 184 81,741 9,667 32,914 9,902
EBITDA 46 19,536 5,372 5,146 1,553
Percent 25.3 % 23.9 % 55.6 % 15.6 % 15.7 %
EBIT 20 15,681 5,006 4,500 1,211
Percent 11.1 % 19.2 % 51.8 % 13.7 % 12.2 %
Balance Sheet          
Total Assets 240 110,495 16,250 18,266 12,321
Total Liabilities 70 96,233 10,222 12,132 8,280
Shareholders Equity 169 14,262 6,028 6,133 4,041.0

Comments

No comments yet. Login to comment.