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)
Dollar47Point78
Implied share price

Buy Undervalued by 62.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
CVG
Convergys Corporation
NTAP
NetApp Inc.
Change
FFIV
F5 Networks, Inc.
Change
JKHY
Jack Henry & Associates, Inc.
Change
COMS
3Com Corporation
Change
12.5 7.88 9.8 11.98 14.15 18.66
All amounts in millions
from last financial year
         
Implied Share Price $47.78 $41.68 $126.02 $75.99 $5.66
Market Cap 2,821 9,747 8,027 6,748 3,145
Net Debt 185 -2,964 -774 -70 -444
Enterprise Value (EV) 3,006 6,783 7,252 6,678 2,701
Revenue 2,950 5,546 1,919 1,354 1,316
EBITDA 381 692 605 471 144
Percent 12.9 % 12.5 % 31.5 % 34.8 % 11.0 %
EBIT 212 413 552 342 24
Percent 7.2 % 7.4 % 28.8 % 25.3 % 1.8 %
Balance Sheet          
Total Assets 2,356 10,037 2,312 1,815 1,815
Total Liabilities 1,080 7,156 995 819 703
Shareholders Equity 1,276 2,881 1,316 996 1,112.175

Price history

Comments

No comments yet. Login to comment.