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)
Dollar1014Point27
Implied share price

Buy Undervalued by 96.6%

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
ENL
Reed Elsevier NV (ADR)
Change
14.28 6.22 14.88 8.48 14.1 20.35
All amounts in millions
from last financial year
         
Implied Share Price $1014.27 $33.79 $33.10 $54.56 $11.97
Market Cap 2,896 81,297 48,868 40,230 39,725
Net Debt -733 9,799 2,815 7,626 3,780
Enterprise Value (EV) 2,163 91,792 51,236 47,856 40,448
Revenue 2,586 27,675 33,405 12,209 5,971
EBITDA 347 6,168 6,041 3,395 1,988
Percent 13.4 % 22.3 % 18.1 % 27.8 % 33.3 %
EBIT 178 5,371 4,850 1,715 1,468
Percent 6.9 % 19.4 % 14.5 % 14.0 % 24.6 %
Balance Sheet          
Total Assets 4,352 50,944 61,980 29,135 11,185
Total Liabilities 1,862 33,946 32,474 16,522 9,041
Shareholders Equity 2,490 16,998 29,506 12,613 2,144.0

Price history

Comments

No comments yet. Login to comment.