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)
Dollar14Point62
Implied share price

Buy Undervalued by 232.3%

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
29.75 10.43 7.32 83.92 10.1 22.97
All amounts in millions
from last financial year
         
Implied Share Price $14.62 $183.92 $51.25 $90.69 $16.92
Market Cap 2,609 31,128 17,516 9,505 9,380
Net Debt 645 6,486 -20,526 11,875 2,496
Enterprise Value (EV) 3,201 37,614 414,544 21,381 23,695
Revenue 916 14,583 11,712 10,081 4,802
EBITDA 307 5,137 4,939 2,116 1,031
Percent 33.5 % 35.2 % 42.2 % 21.0 % 21.5 %
EBIT 217 4,106 4,765 1,300 663
Percent 23.8 % 28.2 % 40.7 % 12.9 % 13.8 %
Balance Sheet          
Total Assets 1,925 22,361 30,354 26,702 10,432
Total Liabilities 1,108 15,148 6,964 22,611 6,146
Shareholders Equity 816 7,213 23,390 4,090 4,286.141

Comments

No comments yet. Login to comment.