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)
Dollar1409Point37
Implied share price

Buy Undervalued by 52.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
WPO
The Washington Post Company
NWS
News Corporation (CHESS)
Change
NWS.A
News Corporation
Change
TRI
Thomson Reuters Corporation
Change
TRI
Thomson Reuters Corporation (USA)
Change
12.26 7.69 14.88 8.48 12.83 10.67
All amounts in millions
from last financial year
         
Implied Share Price $1409.37 $28.42 $28.27 $47.20 $47.20
Market Cap 5,359 81,297 48,868 39,900 31,991
Net Debt -641 9,799 2,815 6,839 6,839
Enterprise Value (EV) 4,717 91,792 51,236 46,566 38,729
Revenue 3,487 27,675 33,405 12,702 12,702
EBITDA 613 6,168 6,041 3,630 3,630
Percent 17.6 % 22.3 % 18.1 % 28.6 % 28.6 %
EBIT 348 5,371 4,850 1,800 1,800
Percent 10.0 % 19.4 % 14.5 % 14.2 % 14.2 %
Balance Sheet          
Total Assets 5,811 50,944 61,980 32,439 32,439
Total Liabilities 2,500 33,946 32,474 16,403 16,403
Shareholders Equity 3,310 16,998 29,506 16,036 16,036.0

Price history

Comments

No comments yet. Login to comment.