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)
Dollar9Point70
Implied share price

Buy Undervalued by 137.2%

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
WYNN
Wynn Resorts, Limited
Change
MPEL
Melco Crown Entertainment Ltd
Change
23.57 11.26 9.76 62.61 11.15 43.38
All amounts in millions
from last financial year
         
Implied Share Price $9.70 $143.55 $42.14 $320.88 $11.37
Market Cap 2,402 43,670 13,267 12,817 12,345
Net Debt 603 6,486 -20,526 4,922 2,496
Enterprise Value (EV) 2,978 50,156 309,247 17,740 39,478
Revenue 820 14,583 11,712 5,433 4,802
EBITDA 264 5,137 4,939 1,590 909
Percent 32.3 % 35.2 % 42.2 % 29.3 % 18.9 %
EBIT 183 4,106 4,765 1,276 663
Percent 22.4 % 28.2 % 40.7 % 23.5 % 13.8 %
Balance Sheet          
Total Assets 1,831 22,361 30,354 9,062 10,432
Total Liabilities 1,057 15,148 6,862 9,091 6,146
Shareholders Equity 773 7,213 23,491 -28 4,286.141

Comments

No comments yet. Login to comment.