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)
Dollar18Point59
Implied share price

Buy Undervalued by 274.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
SKC
Sky City Entertainment Group Limited
LVS
Las Vegas Sands Corp.
Change
NTES
NetEase.com, Inc. (ADR)
Change
MGM
MGM MIRAGE
Change
ALL
Aristocrat Leisure Limited
Change
37.19 10.68 12.56 90.85 12.97 22.54
All amounts in millions
from last financial year
         
Implied Share Price $18.59 $172.35 $91.47 $106.08 $27.73
Market Cap 3,265 41,502 28,027 13,750 10,136
Net Debt 336 7,164 -23,405 11,026 1,448
Enterprise Value (EV) 3,573 48,666 677,269 24,776 11,585
Revenue 998 11,688 22,802 9,190 1,576
EBITDA 334 3,875 7,454 1,909 513
Percent 33.5 % 33.2 % 32.7 % 20.8 % 32.6 %
EBIT 230 2,876 7,272 1,089 351
Percent 23.1 % 24.6 % 31.9 % 11.9 % 22.3 %
Balance Sheet          
Total Assets 2,354 20,863 41,157 25,215 3,218
Total Liabilities 1,241 14,046 11,917 20,095 2,301
Shareholders Equity 1,113 6,816 29,240 5,119 917.423

Comments

No comments yet. Login to comment.