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)
Dollar47Point46
Implied share price

Sell Overvalued by 8.7%

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
9.85 10.76 5.98 0.82 28.45 31.99
All amounts in millions
from last financial year
         
Implied Share Price $47.46 $50.31 $195.64 $38.62 $34.41
Market Cap 54,067 144,952 118,455 45,066 35,749
Net Debt 1,101 -343 -190,478 -1,600 2,985
Enterprise Value (EV) 55,168 144,572 404,088 43,684 38,705
Revenue 13,045 55,870 762,806 5,856 4,269
EBITDA 5,126 24,191 495,804 1,535 1,210
Percent 39.3 % 43.3 % 65.0 % 26.2 % 28.3 %
EBIT 3,896 15,642 296,802 1,282 600
Percent 29.9 % 28.0 % 38.9 % 21.9 % 14.1 %
Balance Sheet          
Total Assets 17,722 91,956 1,494,853 12,203 10,491
Total Liabilities 7,332 36,091 472,619 4,691 7,248
Shareholders Equity 10,390 55,865 1,022,233 7,512 3,243.0

Price history

Comments

No comments yet. Login to comment.