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  

What's this?
Dollar102Point28
Implied share price

Buy Undervalued by 59.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
AXP
American Express Company
V
Visa Inc.
Change
FIS
Fidelity National Information Services
Change
DFS
Discover Financial Services
Change
FLT
FleetCor Technologies, Inc.
Change
20.56 16.95 19.94 20.07 27.06
All amounts in millions
from last financial year
         
Implied Share Price $102.28 $85.76 $79.26 0 $125.84
Market Cap 59,380 196,466 25,101 23,329 20,813
Net Debt 105,344 -6,015 10,391 24,650 2,487
Enterprise Value (EV) 164,724 190,831 35,492 47,979 23,300
Revenue 34,441 13,880 6,595 0 1,702
EBITDA 9,717 9,572 1,768 0 860
Percent 28.2 % 69.0 % 26.8 % n/a % 50.6 %
EBIT 8,674 9,078 1,099 0 667
Percent 25.2 % 65.4 % 16.7 % n/a % 39.2 %
Balance Sheet          
Total Assets 161,184 39,367 26,200 86,799 7,889
Total Liabilities 140,511 9,525 16,879 75,524 5,059
Shareholders Equity 20,673 29,842 9,321 11,275 2,830.047

Price history

Comments

No comments yet. Login to comment.