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)
Dollar43Point72
Implied share price

Sell Overvalued by 18.2%

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
MU
Micron Technology, Inc.
Change
8.59 10.46 8.3 1.56 28.72 6.23
All amounts in millions
from last financial year
         
Implied Share Price $43.72 $37.73 $121.81 $33.86 $41.67
Market Cap 56,459 176,477 115,835 46,730 32,006
Net Debt 1,101 -6,641 -18,525 -1,604 2,116
Enterprise Value (EV) 57,043 170,639 570,304 44,143 34,122
Revenue 13,045 52,708 597,024 5,856 16,358
EBITDA 5,456 20,563 365,562 1,536 5,473
Percent 41.8 % 39.0 % 61.2 % 26.2 % 33.5 %
EBIT 4,226 12,531 209,380 1,282 3,370
Percent 32.4 % 23.8 % 35.1 % 21.9 % 20.6 %
Balance Sheet          
Total Assets 17,722 92,358 1,262,800 12,203 22,498
Total Liabilities 7,332 34,102 428,954 4,691 11,727
Shareholders Equity 10,390 58,256 833,846 7,512 10,771.0

Price history

Comments

No comments yet. Login to comment.