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)
Dollar90Point15
Implied share price

Buy Undervalued by 130.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ORCL
Oracle Corporation
MSFT
Microsoft Corporation
Change
SAP
SAP AG (ADR)
Change
ADBE
Adobe Systems Incorporated
Change
CRM
salesforce.com, inc.
Change
22.86 9.42 13.73 18.5 41.55 92.04
All amounts in millions
from last financial year
         
Implied Share Price $90.15 $89.51 $112.75 $61.16 $17.65
Market Cap 160,404 442,692 109,862 53,705 50,813
Net Debt -13,261 -59,480 5,752 -2,080 707
Enterprise Value (EV) 147,143 383,212 113,973 51,698 51,520
Revenue 37,047 85,320 20,793 4,795 6,667
EBITDA 15,613 27,914 6,162 1,244 559
Percent 42.1 % 32.7 % 29.6 % 25.9 % 8.4 %
EBIT 13,104 21,292 4,873 904 111
Percent 35.4 % 25.0 % 23.4 % 18.9 % 1.7 %
Balance Sheet          
Total Assets 112,180 193,694 41,390 11,726 12,762
Total Liabilities 64,891 121,697 18,123 4,724 7,760
Shareholders Equity 47,289 71,997 23,267 7,001 5,002.869

Comments

No comments yet. Login to comment.