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)
Dollar11Point09
Implied share price

Buy Undervalued by 150.9%

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
WYNN
Wynn Resorts, Limited
Change
26.63 11.98 9.85 87.56 11.4 9.68
All amounts in millions
from last financial year
         
Implied Share Price $11.09 $163.16 $46.52 $78.99 $368.66
Market Cap 2,596 44,124 18,121 12,246 10,481
Net Debt 603 6,486 -20,526 11,875 4,922
Enterprise Value (EV) 3,170 50,610 432,518 24,121 15,404
Revenue 820 14,583 11,712 10,081 5,433
EBITDA 264 5,137 4,939 2,116 1,590
Percent 32.3 % 35.2 % 42.2 % 21.0 % 29.3 %
EBIT 183 4,106 4,765 1,300 1,276
Percent 22.4 % 28.2 % 40.7 % 12.9 % 23.5 %
Balance Sheet          
Total Assets 1,831 22,361 30,354 26,702 9,062
Total Liabilities 1,057 15,148 6,964 22,611 9,091
Shareholders Equity 773 7,213 23,390 4,090 -28.779

Comments

No comments yet. Login to comment.