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 (switch to Discounted Cash Flow Analysis)
Dollar242Point25
Implied share price

Buy Undervalued by 306.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
ACS
Affiliated Computer Services, Inc.
GOOG
Google Inc.
Change
PCLN
priceline.com Incorporated
Change
BIDU
Baidu.com, Inc. (ADR)
Change
LNKD
Linkedin Corporation
Change
23.07 6.8 20.18 21.48 -1.49 88.83
All amounts in millions
from last financial year
         
Implied Share Price $242.25 $918.44 $1577.09 $12616.50 $60.94
Market Cap 5,826 550,905 72,361 67,943 25,935
Net Debt 1,630 -67,846 3,509 -32,858 -1,992
Enterprise Value (EV) 7,457 492,935 75,870 -26,063 23,941
Revenue 6,523 74,989 9,223 66,381 2,990
EBITDA 1,096 24,423 3,531 17,532 269
Percent 16.8 % 32.6 % 38.3 % 26.4 % 9.0 %
EBIT 685 19,360 3,258 11,671 -150
Percent 10.5 % 25.8 % 35.3 % 17.6 % -5.0 %
Balance Sheet          
Total Assets 6,900 147,461 17,420 147,853 7,011
Total Liabilities 4,278 27,130 8,625 67,597 2,542
Shareholders Equity 2,622 120,331 8,795 80,255 4,468.643

Price history

Comments

No comments yet. Login to comment.