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)
Dollar14Point13
Implied share price

Buy Undervalued by 216.1%

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
29.4 10.74 10.73 72.74 12.55 16.01
All amounts in millions
from last financial year
         
Implied Share Price $14.13 $134.38 $73.81 $79.85 $218.23
Market Cap 2,936 34,419 22,625 12,947 8,926
Net Debt 645 7,164 -23,405 11,026 6,954
Enterprise Value (EV) 3,296 41,583 542,242 23,974 15,880
Revenue 916 11,688 22,802 9,190 4,075
EBITDA 307 3,875 7,454 1,909 991
Percent 33.5 % 33.2 % 32.7 % 20.8 % 24.3 %
EBIT 217 2,876 7,272 1,089 669
Percent 23.8 % 24.6 % 31.9 % 11.9 % 16.4 %
Balance Sheet          
Total Assets 1,925 20,863 41,157 25,215 10,459
Total Liabilities 1,108 14,046 11,917 20,095 10,571
Shareholders Equity 816 6,816 29,240 5,119 -111.979

Comments

No comments yet. Login to comment.