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)
Dollar4Point72
Implied share price

Sell Overvalued by 6.9%

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
7.94 8.42 10.04 5.74 7.7 7.49
All amounts in millions
from last financial year
         
Implied Share Price $4.72 $25.46 $28.70 $32.04 $40.79
Market Cap 1,972 64,091 50,348 34,580 33,855
Net Debt 446 9,510 28,375 10,616 5,942
Enterprise Value (EV) 2,419 73,601 78,724 45,196 39,797
Revenue 741 36,149 35,756 25,785 21,565
EBITDA 287 7,328 13,714 5,873 5,312
Percent 38.8 % 20.3 % 38.4 % 22.8 % 24.6 %
EBIT 174 5,697 7,214 4,875 2,673
Percent 23.6 % 15.8 % 20.2 % 18.9 % 12.4 %
Balance Sheet          
Total Assets 1,909 63,117 112,733 65,730 18,260
Total Liabilities 658 29,383 70,012 32,347 15,349
Shareholders Equity 1,250 33,734 42,721 33,383 2,911.0

Comments

No comments yet. Login to comment.