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)
Dollar55Point53
Implied share price

Buy Undervalued by 83.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
VZ
Verizon Communications Inc.
T
AT&T Inc.
Change
VOD
Vodafone Group plc
Change
TLS
Telstra Corporation Limited
Change
BCE
BCE Inc.
Change
6.02 4.03 5.51 8.02 4.34 4.96
All amounts in millions
from last financial year
         
Implied Share Price $55.53 $30.97 £1.02 $4.28 $42.75
Market Cap 85,537 161,611 83,341 34,716 24,936
Net Debt 59,757 68,279 34,984 12,958 10,212
Enterprise Value (EV) 145,294 229,890 118,325 47,674 35,148
Revenue 107,808 123,018 44,472 25,029 17,735
EBITDA 36,012 41,756 14,748 10,996 7,089
Percent 33.4 % 33.9 % 33.2 % 43.9 % 40.0 %
EBIT 19,480 22,042 6,838 6,650 3,718
Percent 18.1 % 17.9 % 15.4 % 26.6 % 21.0 %
Balance Sheet          
Total Assets 227,251 268,752 156,985 39,282 38,050
Total Liabilities 185,645 166,852 66,604 26,586 21,076
Shareholders Equity 41,606 101,900 90,381 12,696 16,974.0

Price history

Comments

No comments yet. Login to comment.