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)
Dollar35Point10
Implied share price

Sell Overvalued by 35.9%

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
MU
Micron Technology, Inc.
Change
9.73 14.99 8.55 1.53 35.91 7.25
All amounts in millions
from last financial year
         
Implied Share Price $35.10 $42.56 $137.89 $32.84 $47.63
Market Cap 57,827 181,554 113,734 47,361 37,606
Net Debt 1,329 -6,641 -18,525 -1,936 2,116
Enterprise Value (EV) 59,161 175,739 559,933 45,849 39,686
Revenue 12,205 52,708 597,024 5,245 16,358
EBITDA 3,947 20,563 365,562 1,276 5,473
Percent 32.3 % 39.0 % 61.2 % 24.3 % 33.5 %
EBIT 2,650 12,531 209,380 1,047 3,370
Percent 21.7 % 23.8 % 35.1 % 20.0 % 20.6 %
Balance Sheet          
Total Assets 18,938 92,358 1,262,800 11,513 22,498
Total Liabilities 8,131 34,102 428,954 4,591 11,727
Shareholders Equity 10,807 58,256 833,846 6,922 10,771.0

Price history

Comments

No comments yet. Login to comment.