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)
Dollar6Point35
Implied share price

Buy Undervalued by 10.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
SKT
SKY Network Television Limited
DIS
The Walt Disney Company
Change
CMCSA
Comcast Corporation
Change
TWX
Time Warner Inc.
Change
DTV
The DIRECTV Group, Inc.
Change
8.68 7.96 12.11 4.67 10.25 6.86
All amounts in millions
from last financial year
         
Implied Share Price $6.35 $45.95 $86.34 $48.62 $88.90
Market Cap 2,229 119,906 108,502 56,592 35,993
Net Debt 444 11,208 28,043 17,030 15,626
Enterprise Value (EV) 2,674 131,114 137,382 73,622 51,619
Revenue 843 42,278 62,570 28,729 29,740
EBITDA 336 10,826 29,431 7,185 7,522
Percent 39.9 % 25.6 % 47.0 % 25.0 % 25.3 %
EBIT 201 8,839 12,179 6,293 5,085
Percent 23.9 % 20.9 % 19.5 % 21.9 % 17.1 %
Balance Sheet          
Total Assets 1,962 74,898 164,971 68,304 20,555
Total Liabilities 720 35,139 115,615 38,427 25,986
Shareholders Equity 1,241 39,759 49,356 29,877 -5,431.0

Comments

No comments yet. Login to comment.