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)
Dollar830Point08
Implied share price

Buy Undervalued by 70.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
WPO
The Washington Post Company
NWS
News Corporation (CHESS)
Change
NWSA
News Corp
Change
NWS.A
News Corporation
Change
TRI
Thomson Reuters Corporation
Change
10.85 6.2 11.99 11.59 8.48 10.0
All amounts in millions
from last financial year
         
Implied Share Price $830.08 $29.15 $29.15 $24.89 $37.61
Market Cap 3,618 75,808 72,517 48,868 28,301
Net Debt -234 5,829 5,829 2,815 5,948
Enterprise Value (EV) 3,383 80,982 78,251 51,236 34,208
Revenue 3,995 33,706 33,706 33,405 13,132
EBITDA 546 6,754 6,754 6,041 3,422
Percent 13.7 % 20.0 % 20.0 % 18.1 % 26.1 %
EBIT 257 5,575 5,575 4,850 1,687
Percent 6.5 % 16.5 % 16.5 % 14.5 % 12.8 %
Balance Sheet          
Total Assets 5,105 56,663 56,663 61,980 32,537
Total Liabilities 2,507 31,979 31,979 32,474 15,392
Shareholders Equity 2,597 24,684 24,684 29,506 17,145.0

Price history

Comments

No comments yet. Login to comment.