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)
Dollar162Point70
Implied share price

Buy Undervalued by 337.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
T
AT&T Inc.
CHL
China Mobile Ltd. (ADR)
Change
VZ
Verizon Communications Inc.
Change
VOD
Vodafone Group Plc (ADR)
Change
VOD
Vodafone Group plc
Change
29.45 8.29 2.83 5.41 104.59 14.41
All amounts in millions
from last financial year
         
Implied Share Price $162.70 $392.30 $365.87 $8.13 £4.61
Market Cap 200,243 223,606 152,634 147,354 96,511
Net Debt 64,976 -397,849 48,424 26,159 26,159
Enterprise Value (EV) 266,820 719,729 201,058 1,512,888 123,012
Revenue 127,434 560,413 115,846 46,417 38,821
EBITDA 32,168 254,257 37,190 14,465 8,539
Percent 25.2 % 45.4 % 32.1 % 31.2 % 22.0 %
EBIT 14,025 153,341 20,730 6,606 8,539
Percent 11.0 % 27.4 % 17.9 % 14.2 % 22.0 %
Balance Sheet          
Total Assets 272,315 1,052,109 225,222 139,576 139,576
Total Liabilities 179,953 328,662 192,065 62,641 62,641
Shareholders Equity 92,362 723,447 33,157 76,935 76,935.0

Price history

Comments

No comments yet. Login to comment.