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?
Dollar0Point70
Implied share price

Buy Undervalued by 29.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
AVSR
Avistar Communications Corporation
CSCO
Cisco Systems, Inc.
Change
CAJ
Canon Inc. (ADR)
Change
HPQ
Hewlett-Packard Company
Change
LOGI
Logitech International SA (USA)
Change
7.34 5.94 7.98 -0.99 2.15 14.99
All amounts in millions
from last financial year
         
Implied Share Price $0.70 $29.44 $4823.02 $51.47 $12.28
Market Cap 21 157,250 38,961 24,876 3,757
Net Debt 5 -37,113 -652,695 1,287 -519
Enterprise Value (EV) 26 120,596 -620,708 26,164 2,995
Revenue 19 49,247 3,800,271 103,355 2,018
EBITDA 4 15,110 628,537 12,172 199
Percent 22.7 % 30.7 % 16.5 % 11.8 % 9.9 %
EBIT 4 12,960 355,210 8,141 146
Percent 21.7 % 26.3 % 9.3 % 7.9 % 7.3 %
Balance Sheet          
Total Assets 3 121,652 4,427,773 106,882 1,324
Total Liabilities 11 58,066 1,461,358 79,114 564
Shareholders Equity -7 63,586 2,966,415 27,768 759.948

Comments

No comments yet. Login to comment.