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)
Dollar30Point01
Implied share price

Buy Undervalued by 70.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
PBI
Pitney Bowes Inc.
XRX
Xerox Corporation
Change
DBD
Diebold Incorporated
Change
PAY
VeriFone Holdings, Inc.
Change
ABD
ACCO Brands Corporation
Change
8.57 6.03 7.94 12.49 8.42 7.96
All amounts in millions
from last financial year
         
Implied Share Price $30.01 $11.20 $15.76 $16.01 $11.00
Market Cap 3,266 10,072 1,854 1,733 1,046
Net Debt 2,183 5,971 284 590 665
Enterprise Value (EV) 5,449 16,043 2,139 2,323 1,711
Revenue 3,578 18,045 2,419 2,000 1,510
EBITDA 904 2,021 171 276 215
Percent 25.3 % 11.2 % 7.1 % 13.8 % 14.2 %
EBIT 731 831 107 116 163
Percent 20.4 % 4.6 % 4.4 % 5.8 % 10.8 %
Balance Sheet          
Total Assets 6,123 24,789 2,242 2,473 1,953
Total Liabilities 5,944 15,366 1,830 1,573 1,372
Shareholders Equity 178 9,423 412 899 581.2

Price history

Comments

No comments yet. Login to comment.