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)
Dollar75Point31
Implied share price

Within margin of safety Overvalued by 1.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
FIS
Fidelity National Information Services
V
Visa Inc.
Change
AXP
American Express Company
Change
DFS
Discover Financial Services
Change
FLT
FleetCor Technologies, Inc.
Change
19.83 20.07 19.94 16.95 27.06
All amounts in millions
from last financial year
         
Implied Share Price $75.31 $82.80 $94.59 0 $120.64
Market Cap 25,101 196,466 59,380 23,329 20,813
Net Debt 10,391 -6,015 105,344 24,650 2,487
Enterprise Value (EV) 35,492 190,831 164,724 47,979 23,300
Revenue 6,595 13,880 34,441 0 1,702
EBITDA 1,768 9,572 9,717 0 860
Percent 26.8 % 69.0 % 28.2 % n/a % 50.6 %
EBIT 1,099 9,078 8,674 0 667
Percent 16.7 % 65.4 % 25.2 % n/a % 39.2 %
Balance Sheet          
Total Assets 26,200 39,367 161,184 86,799 7,889
Total Liabilities 16,879 9,525 140,511 75,524 5,059
Shareholders Equity 9,321 29,842 20,673 11,275 2,830.047

Price history

Comments

No comments yet. Login to comment.