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)
Dollar48Point50
Implied share price

Buy Undervalued by 34.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
LXK
Lexmark International, Inc.
CSCO
Cisco Systems, Inc.
Change
CAJ
Canon Inc. (ADR)
Change
HPQ
Hewlett-Packard Company
Change
LOGI
Logitech International SA (USA)
Change
7.34 5.88 7.98 -0.99 2.15 14.99
All amounts in millions
from last financial year
         
Implied Share Price $48.50 $29.44 $4823.02 $51.47 $12.28
Market Cap 2,259 157,250 38,961 24,876 3,757
Net Debt 903 -37,113 -652,695 1,287 -519
Enterprise Value (EV) 3,162 120,596 -620,708 26,164 2,995
Revenue 3,551 49,247 3,800,271 103,355 2,018
EBITDA 537 15,110 628,537 12,172 199
Percent 15.1 % 30.7 % 16.5 % 11.8 % 9.9 %
EBIT 234 12,960 355,210 8,141 146
Percent 6.6 % 26.3 % 9.3 % 7.9 % 7.3 %
Balance Sheet          
Total Assets 3,912 121,652 4,427,773 106,882 1,324
Total Liabilities 2,794 58,066 1,461,358 79,114 564
Shareholders Equity 1,118 63,586 2,966,415 27,768 759.948

Price history

Comments

No comments yet. Login to comment.