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)
Dollar56Point96
Implied share price

Buy Undervalued by 291.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
HPQ
Hewlett-Packard Company
CSCO
Cisco Systems, Inc.
Change
CAJ
Canon Inc. (ADR)
Change
LOGI
Logitech International SA (USA)
Change
LXK
Lexmark International, Inc.
Change
8.11 2.15 7.98 -0.99 14.99 5.88
All amounts in millions
from last financial year
         
Implied Share Price $56.96 $31.75 $5266.64 $13.23 $55.10
Market Cap 24,876 157,250 38,961 3,757 2,259
Net Debt 1,287 -37,113 -652,695 -519 903
Enterprise Value (EV) 26,164 120,596 -620,708 2,995 3,162
Revenue 103,355 49,247 3,800,271 2,018 3,551
EBITDA 12,172 15,110 628,537 199 537
Percent 11.8 % 30.7 % 16.5 % 9.9 % 15.1 %
EBIT 8,141 12,960 355,210 146 234
Percent 7.9 % 26.3 % 9.3 % 7.3 % 6.6 %
Balance Sheet          
Total Assets 106,882 121,652 4,427,773 1,324 3,912
Total Liabilities 79,114 58,066 1,461,358 564 2,794
Shareholders Equity 27,768 63,586 2,966,415 759 1,118.0

Price history

Comments

No comments yet. Login to comment.