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)
Dollar9Point73
Implied share price

Buy Undervalued by 147.0%

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
NTES
NetEase.com, Inc. (ADR)
Change
MPEL
Melco Crown Entertainment Ltd
Change
23.69 10.95 11.62 11.13 69.46 33.28
All amounts in millions
from last financial year
         
Implied Share Price $9.73 $123.10 $353.10 $38.42 $16.90
Market Cap 2,314 45,264 14,705 13,327 12,657
Net Debt 603 6,159 3,978 -18,009 805
Enterprise Value (EV) 2,896 51,424 18,683 313,324 40,687
Revenue 820 13,769 5,620 9,196 5,087
EBITDA 264 4,426 1,678 4,510 1,222
Percent 32.3 % 32.1 % 29.9 % 49.1 % 24.0 %
EBIT 183 3,419 1,307 4,352 839
Percent 22.4 % 24.8 % 23.3 % 47.3 % 16.5 %
Balance Sheet          
Total Assets 1,831 22,724 8,377 24,546 8,813
Total Liabilities 1,057 15,058 8,561 4,301 4,566
Shareholders Equity 773 7,665 -184 20,245 4,246.67

Comments

No comments yet. Login to comment.