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)
Dollar57Point47
Implied share price

Sell Overvalued by 8.8%

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
TWC
Time Warner Cable Inc.
Change
8.96 9.6 12.59 6.04 6.85 7.75
All amounts in millions
from last financial year
         
Implied Share Price $57.47 $53.46 $80.14 $109.03 $169.00
Market Cap 56,255 135,994 125,966 38,404 37,292
Net Debt 18,303 10,631 42,556 17,360 24,527
Enterprise Value (EV) 74,558 146,625 169,390 55,764 61,879
Revenue 29,795 45,041 64,657 31,754 22,120
EBITDA 7,769 11,642 28,066 8,144 7,980
Percent 26.1 % 25.8 % 43.4 % 25.6 % 36.1 %
EBIT 6,883 9,450 13,563 5,316 4,699
Percent 23.1 % 21.0 % 21.0 % 16.7 % 21.2 %
Balance Sheet          
Total Assets 67,994 81,241 158,813 21,905 48,273
Total Liabilities 38,090 35,812 108,119 28,449 41,330
Shareholders Equity 29,904 45,429 50,694 -6,544 6,943.0

Price history

Comments

No comments yet. Login to comment.