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)
Dollar21Point95
Implied share price

Sell Overvalued by 50.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
JCI
Johnson Controls, Inc.
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
ADP
Automatic Data Processing
Change
14.64 28.17 9.18 19.71 17.33 15.87
All amounts in millions
from last financial year
         
Implied Share Price $21.95 $265.98 $75.65 $95.15 $82.19
Market Cap 42,002 147,630 110,312 72,680 40,545
Net Debt 1,745 31,695 -4,365 -4,335 -1,206
Enterprise Value (EV) 43,747 179,325 105,872 89,173 39,338
Revenue 9,902 81,741 9,667 32,914 11,667
EBITDA 1,553 19,536 5,372 5,146 2,479
Percent 15.7 % 23.9 % 55.6 % 15.6 % 21.2 %
EBIT 1,211 15,681 5,006 4,500 2,190
Percent 12.2 % 19.2 % 51.8 % 13.7 % 18.8 %
Balance Sheet          
Total Assets 12,321 110,495 16,250 18,266 43,670
Total Liabilities 8,280 96,233 10,222 12,132 39,188
Shareholders Equity 4,041 14,262 6,028 6,133 4,481.6

Price history

Comments

No comments yet. Login to comment.