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)
Dollar15Point90
Implied share price

Buy Undervalued by 241.2%

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
MPEL
Melco Crown Entertainment Ltd
Change
32.81 11.1 11.34 73.14 12.52 45.73
All amounts in millions
from last financial year
         
Implied Share Price $15.90 $150.99 $81.53 $91.35 $10.25
Market Cap 2,971 36,795 22,745 12,885 10,373
Net Debt 645 7,164 -23,405 11,026 1,927
Enterprise Value (EV) 3,409 43,960 545,233 23,911 26,024
Revenue 916 11,688 22,802 9,190 3,974
EBITDA 307 3,875 7,454 1,909 569
Percent 33.5 % 33.2 % 32.7 % 20.8 % 14.3 %
EBIT 217 2,876 7,272 1,089 98
Percent 23.8 % 24.6 % 31.9 % 11.9 % 2.5 %
Balance Sheet          
Total Assets 1,925 20,863 41,157 25,215 10,409
Total Liabilities 1,108 14,046 11,917 20,095 6,070
Shareholders Equity 816 6,816 29,240 5,119 4,339.633

Comments

No comments yet. Login to comment.