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)
Dollar22Point32
Implied share price

Buy Undervalued by 61.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
DELL
Dell Inc.
AAPL
Apple Inc.
Change
JAVA
Sun Microsystems, Inc.
Change
IM
Ingram Micro Inc.
Change
SNX
SYNNEX Corporation
Change
7.89 4.58 7.77 17.61 7.48 9.78
All amounts in millions
from last financial year
         
Implied Share Price $22.32 $115.48 $5.43 $36.69 $83.14
Market Cap 24,318 611,857 7,154 5,193 4,188
Net Debt -3,692 22,861 -1,608 237 389
Enterprise Value (EV) 20,626 634,718 5,546 5,431 4,577
Revenue 56,940 233,715 11,449 43,025 13,338
EBITDA 4,504 81,730 315 725 468
Percent 7.9 % 35.0 % 2.8 % 1.7 % 3.5 %
EBIT 3,360 71,230 -378 572 364
Percent 5.9 % 30.5 % -3.3 % 1.3 % 2.7 %
Balance Sheet          
Total Assets 47,540 290,479 11,232 12,300 4,444
Total Liabilities 36,860 171,124 7,927 8,332 2,644
Shareholders Equity 10,680 119,355 3,305 3,967 1,799.381

Comments

No comments yet. Login to comment.