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)
Dollar65Point20
Implied share price

Sell Overvalued by 21.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
ERTS
Electronic Arts Inc.
MSFT
Microsoft Corporation
Change
ORCL
Oracle Corporation
Change
SAP
SAP AG (ADR)
Change
ADBE
Adobe Systems Incorporated
Change
15.46 20.4 13.73 9.42 18.5 41.55
All amounts in millions
from last financial year
         
Implied Share Price $65.20 $63.02 $62.02 $74.71 $42.72
Market Cap 25,014 442,692 160,404 109,862 53,705
Net Debt -2,682 -59,480 -13,261 5,752 -2,080
Enterprise Value (EV) 22,332 383,212 147,143 113,973 51,698
Revenue 4,396 85,320 37,047 20,793 4,795
EBITDA 1,095 27,914 15,613 6,162 1,244
Percent 24.9 % 32.7 % 42.1 % 29.6 % 25.9 %
EBIT 898 21,292 13,104 4,873 904
Percent 20.4 % 25.0 % 35.4 % 23.4 % 18.9 %
Balance Sheet          
Total Assets 7,050 193,694 112,180 41,390 11,726
Total Liabilities 3,654 121,697 64,891 18,123 4,724
Shareholders Equity 3,396 71,997 47,289 23,267 7,001.58

Comments

No comments yet. Login to comment.