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)
Dollar19Point64
Implied share price

Buy Undervalued by 46.5%

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
TECD
Tech Data Corporation
Change
6.8 4.38 6.62 17.61 5.87 6.41
All amounts in millions
from last financial year
         
Implied Share Price $19.64 $454.14 $4.97 $21.92 $51.24
Market Cap 23,430 415,755 7,154 2,819 1,816
Net Debt -3,692 -29,129 -1,608 459 126
Enterprise Value (EV) 19,738 387,266 5,546 3,277 1,942
Revenue 56,940 156,508 11,449 37,827 25,361
EBITDA 4,504 58,518 315 558 303
Percent 7.9 % 37.4 % 2.8 % 1.5 % 1.2 %
EBIT 3,360 55,241 -378 488 303
Percent 5.9 % 35.3 % -3.3 % 1.3 % 1.2 %
Balance Sheet          
Total Assets 47,540 176,064 11,232 11,480 6,806
Total Liabilities 36,860 57,854 7,927 7,869 4,828
Shareholders Equity 10,680 118,210 3,305 3,611 1,977.63

Comments

No comments yet. Login to comment.