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)
Dollar10Point49
Implied share price

Buy Undervalued by 161.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
SKC
Sky City Entertainment Group Limited
LVS
Las Vegas Sands Corp.
Change
WYNN
Wynn Resorts, Limited
Change
MPEL
Melco Crown Entertainment Ltd
Change
CWN
Crown Limited
Change
22.63 9.83 15.43 14.73 56.43 17.49
All amounts in millions
from last financial year
         
Implied Share Price $10.49 $115.71 $335.94 $14.62 $21.80
Market Cap 2,334 62,128 20,757 19,903 11,945
Net Debt 564 6,159 3,978 805 1,428
Enterprise Value (EV) 2,889 68,288 24,726 62,136 13,373
Revenue 859 13,769 5,620 5,087 2,894
EBITDA 293 4,426 1,678 1,101 764
Percent 34.2 % 32.1 % 29.9 % 21.6 % 26.4 %
EBIT 217 3,419 1,307 839 526
Percent 25.3 % 24.8 % 23.3 % 16.5 % 18.2 %
Balance Sheet          
Total Assets 1,652 22,724 8,377 8,813 6,009
Total Liabilities 839 15,058 8,561 4,566 2,357
Shareholders Equity 812 7,665 -184 4,246 3,652.601

Comments

No comments yet. Login to comment.