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?
Pound0Point14
Implied share price

Buy Undervalued by 1300.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
VSA
VSA Capital Group PLC
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
ADBE
Adobe Systems Incorporated
Change
15.46 -0.67 13.73 9.42 18.5 41.55
All amounts in millions
from last financial year
         
Implied Share Price £0.14 $63.02 $62.02 $74.71 $42.72
Market Cap 0 442,692 160,404 109,862 53,705
Net Debt 0 -59,480 -13,261 5,752 -2,080
Enterprise Value (EV) 0 383,212 147,143 113,973 51,698
Revenue 2 85,320 37,047 20,793 4,795
EBITDA 0 27,914 15,613 6,162 1,244
Percent 22.1 % 32.7 % 42.1 % 29.6 % 25.9 %
EBIT 0 21,292 13,104 4,873 904
Percent 19.9 % 25.0 % 35.4 % 23.4 % 18.9 %
Balance Sheet          
Total Assets 1 193,694 112,180 41,390 11,726
Total Liabilities 0 121,697 64,891 18,123 4,724
Shareholders Equity 0 71,997 47,289 23,267 7,001.58

Comments

No comments yet. Login to comment.