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)
Dollar50Point88
Implied share price

Sell Overvalued by 13.9%

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
ASML
ASML Holding N.V. (ADR)
Change
AVGO
Avago Technologies Ltd
Change
9.97 11.54 6.51 1.73 29.38 29.74
All amounts in millions
from last financial year
         
Implied Share Price $50.88 $50.85 $141.23 $39.05 $35.54
Market Cap 61,886 157,472 126,635 48,154 33,001
Net Debt 1,101 -343 -18,525 -1,600 2,985
Enterprise Value (EV) 62,987 157,528 630,717 45,117 35,986
Revenue 13,045 55,870 597,024 5,856 4,269
EBITDA 5,456 24,191 365,562 1,535 1,210
Percent 41.8 % 43.3 % 61.2 % 26.2 % 28.3 %
EBIT 4,226 15,642 209,380 1,282 600
Percent 32.4 % 28.0 % 35.1 % 21.9 % 14.1 %
Balance Sheet          
Total Assets 17,722 91,956 1,262,800 12,203 10,491
Total Liabilities 7,332 36,091 428,954 4,691 7,248
Shareholders Equity 10,390 55,865 833,846 7,512 3,243.0

Price history

Comments

No comments yet. Login to comment.