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)
Dollar50Point05
Implied share price

Sell Overvalued by 28.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
TXN
Texas Instruments Incorporated
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
AVGO
Avago Technologies Ltd
Change
ASML
ASML Holding N.V. (ADR)
Change
9.56 13.22 7.5 0.84 25.39 23.1
All amounts in millions
from last financial year
         
Implied Share Price $50.05 $47.17 $213.76 $60.72 $47.32
Market Cap 69,783 175,709 152,319 67,478 45,957
Net Debt 902 -2,643 -335,470 2,050 -2,279
Enterprise Value (EV) 70,685 173,066 455,405 69,528 42,950
Revenue 13,000 55,355 843,497 6,824 6,287
EBITDA 5,346 23,067 544,665 2,738 1,859
Percent 41.1 % 41.7 % 64.6 % 40.1 % 29.6 %
EBIT 4,213 14,356 322,159 1,776 1,565
Percent 32.4 % 25.9 % 38.2 % 26.0 % 24.9 %
Balance Sheet          
Total Assets 16,230 101,459 1,657,518 10,515 13,295
Total Liabilities 6,284 40,374 435,846 5,801 4,906
Shareholders Equity 9,946 61,085 1,221,671 4,714 8,388.831

Price history

Comments

No comments yet. Login to comment.