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)
Dollar57Point07
Implied share price

Within margin of safety Overvalued by 4.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
PAYX
Paychex, Inc.
IBM
International Business Machines Corp.
Change
MA
MasterCard Incorporated
Change
ACN
Accenture Ltd.
Change
JCI
Johnson Controls, Inc.
Change
16.03 16.77 9.18 19.71 17.33 28.17
All amounts in millions
from last financial year
         
Implied Share Price $57.07 $294.42 $82.47 $103.70 $24.21
Market Cap 21,593 147,630 110,312 72,680 42,002
Net Debt -352 31,695 -4,365 -4,335 1,745
Enterprise Value (EV) 21,164 179,325 105,872 89,173 43,747
Revenue 2,951 81,741 9,667 32,914 9,902
EBITDA 1,261 19,536 5,372 5,146 1,553
Percent 42.7 % 23.9 % 55.6 % 15.6 % 15.7 %
EBIT 1,146 15,681 5,006 4,500 1,211
Percent 38.8 % 19.2 % 51.8 % 13.7 % 12.2 %
Balance Sheet          
Total Assets 6,440 110,495 16,250 18,266 12,321
Total Liabilities 4,529 96,233 10,222 12,132 8,280
Shareholders Equity 1,911 14,262 6,028 6,133 4,041.0

Comments

No comments yet. Login to comment.