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)
Dollar32Point24
Implied share price

Within margin of safety Undervalued by 4.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
TWX
Time Warner Inc.
DIS
The Walt Disney Company
Change
CMCSA
Comcast Corporation
Change
DTV
The DIRECTV Group, Inc.
Change
VIA.B
Viacom, Inc.
Change
7.98 7.7 10.04 5.74 7.49 7.84
All amounts in millions
from last financial year
         
Implied Share Price $32.24 $25.60 $28.88 $41.02 $32.59
Market Cap 34,580 64,091 50,348 33,855 19,351
Net Debt 10,616 9,510 28,375 5,942 6,475
Enterprise Value (EV) 45,196 73,601 78,724 39,797 25,826
Revenue 25,785 36,149 35,756 21,565 13,619
EBITDA 5,873 7,328 13,714 5,312 3,295
Percent 22.8 % 20.3 % 38.4 % 24.6 % 24.2 %
EBIT 4,875 5,697 7,214 2,673 2,904
Percent 18.9 % 15.8 % 20.2 % 12.4 % 21.3 %
Balance Sheet          
Total Assets 65,730 63,117 112,733 18,260 21,900
Total Liabilities 32,347 29,383 70,012 15,349 13,196
Shareholders Equity 33,383 33,734 42,721 2,911 8,704.0

Price history

Comments

No comments yet. Login to comment.