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)
Dollar30Point61
Implied share price

Sell Overvalued by 45.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
VZ
Verizon Communications Inc.
T
AT&T Inc.
Change
CHL
China Mobile Ltd. (ADR)
Change
DCM
NTT DoCoMo, Inc. (ADR)
Change
NTT
Nippon Telegraph & Telephone Corp. (ADR)
Change
4.93 7.14 7.77 3.51 -0.71 1.02
All amounts in millions
from last financial year
         
Implied Share Price $30.61 $20.08 $80.03 $2166.71 $6063.31
Market Cap 227,742 264,358 258,045 107,342 97,986
Net Debt 104,909 121,030 -417,344 -1,110,996 3,106,702
Enterprise Value (EV) 332,651 385,378 869,130 -1,009,403 3,202,038
Revenue 131,620 146,801 668,335 4,527,084 11,540,997
EBITDA 46,567 49,599 247,638 1,418,021 3,134,295
Percent 35.4 % 33.8 % 37.1 % 31.3 % 27.2 %
EBIT 30,550 27,582 110,532 792,087 1,367,970
Percent 23.2 % 18.8 % 16.5 % 17.5 % 11.9 %
Balance Sheet          
Total Assets 244,175 402,672 1,427,895 7,214,114 21,035,931
Total Liabilities 227,747 280,001 510,559 1,911,866 12,202,125
Shareholders Equity 16,428 122,671 917,336 5,302,248 8,833,806.0

Price history

Comments

No comments yet. Login to comment.