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)
Dollar10Point29
Implied share price

Buy Undervalued by 149.2%

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
MGM
MGM MIRAGE
Change
22.22 10.07 16.09 14.84 56.43 11.51
All amounts in millions
from last financial year
         
Implied Share Price $10.29 $113.50 $329.21 $14.35 $68.81
Market Cap 2,404 65,054 20,942 19,903 11,863
Net Debt 564 6,159 3,978 805 11,643
Enterprise Value (EV) 2,959 71,213 24,910 62,136 23,507
Revenue 859 13,769 5,620 5,087 9,809
EBITDA 293 4,426 1,678 1,101 2,042
Percent 34.2 % 32.1 % 29.9 % 21.6 % 20.8 %
EBIT 217 3,419 1,307 839 1,193
Percent 25.3 % 24.8 % 23.3 % 16.5 % 12.2 %
Balance Sheet          
Total Assets 1,652 22,724 8,377 8,813 26,110
Total Liabilities 839 15,058 8,561 4,566 21,879
Shareholders Equity 812 7,665 -184 4,246 4,231.179

Comments

No comments yet. Login to comment.