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)
Pound5Point72
Implied share price

Buy Undervalued by 323.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
SPT
Spirent Communications Plc
CHL
China Mobile Ltd. (ADR)
Change
T
AT&T Inc.
Change
VZ
Verizon Communications Inc.
Change
VOD
Vodafone Group Plc (ADR)
Change
25.6 4.63 2.83 8.29 5.41 104.59
All amounts in millions
from last financial year
         
Implied Share Price £5.72 $343.62 $139.87 $315.85 $7.00
Market Cap 877 223,606 200,243 152,634 147,354
Net Debt -248 -397,849 64,976 48,424 26,159
Enterprise Value (EV) 623 719,729 266,820 201,058 1,512,888
Revenue 472 560,413 127,434 115,846 46,417
EBITDA 134 254,257 32,168 37,190 14,465
Percent 28.5 % 45.4 % 25.2 % 32.1 % 31.2 %
EBIT 113 153,341 14,025 20,730 6,606
Percent 24.0 % 27.4 % 11.0 % 17.9 % 14.2 %
Balance Sheet          
Total Assets 653 1,052,109 272,315 225,222 139,576
Total Liabilities 157 328,662 179,953 192,065 62,641
Shareholders Equity 495 723,447 92,362 33,157 76,935.0

Comments

No comments yet. Login to comment.