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)
Dollar237Point74
Implied share price

Buy Undervalued by 109.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
AAPL
Apple Inc.
GOOG
Google Inc.
Change
MSFT
Microsoft Corporation
Change
IBM
International Business Machines Corp.
Change
HPQ
Hewlett-Packard Company
Change
15.95 7.77 20.18 13.73 9.18 2.15
All amounts in millions
from last financial year
         
Implied Share Price $237.74 $665.66 $64.78 $292.92 $112.74
Market Cap 611,857 550,905 442,692 147,630 24,876
Net Debt 22,861 -67,846 -59,480 31,695 1,287
Enterprise Value (EV) 634,718 492,935 383,212 179,325 26,164
Revenue 233,715 74,989 85,320 81,741 103,355
EBITDA 81,730 24,423 27,914 19,536 12,172
Percent 35.0 % 32.6 % 32.7 % 23.9 % 11.8 %
EBIT 71,230 19,360 21,292 15,681 8,141
Percent 30.5 % 25.8 % 25.0 % 19.2 % 7.9 %
Balance Sheet          
Total Assets 290,479 147,461 193,694 110,495 106,882
Total Liabilities 171,124 27,130 121,697 96,233 79,114
Shareholders Equity 119,355 120,331 71,997 14,262 27,768.0

Comments

No comments yet. Login to comment.