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)
Dollar1490Point29
Implied share price

Buy Undervalued by 39.5%

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
12.45 8.68 14.88 8.48 13.31 11.3
All amounts in millions
from last financial year
         
Implied Share Price $1490.29 $28.93 $28.72 $46.51 $46.51
Market Cap 6,227 81,297 48,868 40,021 32,864
Net Debt -553 9,799 2,815 7,111 7,111
Enterprise Value (EV) 5,641 91,792 51,236 46,984 39,882
Revenue 3,535 27,675 33,405 12,607 12,607
EBITDA 649 6,168 6,041 3,529 3,529
Percent 18.4 % 22.3 % 18.1 % 28.0 % 28.0 %
EBIT 425 5,371 4,850 1,707 1,707
Percent 12.0 % 19.4 % 14.5 % 13.5 % 13.5 %
Balance Sheet          
Total Assets 5,752 50,944 61,980 30,597 30,597
Total Liabilities 2,601 33,946 32,474 16,419 16,419
Shareholders Equity 3,150 16,998 29,506 14,178 14,178.0

Price history

Comments

No comments yet. Login to comment.