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)
Dollar28Point30
Implied share price

Sell Overvalued by 45.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
VZ
Verizon Communications Inc.
CHL
China Mobile Ltd. (ADR)
Change
T
AT&T Inc.
Change
DCM
NTT DoCoMo, Inc. (ADR)
Change
NTT
Nippon Telegraph & Telephone Corp. (ADR)
Change
4.73 6.79 3.47 7.47 -0.72 1.02
All amounts in millions
from last financial year
         
Implied Share Price $28.30 $77.59 $18.46 $2092.26 $5753.28
Market Cap 211,437 253,435 249,586 99,390 98,182
Net Debt 104,909 -417,344 121,030 -1,110,996 3,106,702
Enterprise Value (EV) 316,346 859,302 370,616 -1,017,307 3,201,223
Revenue 131,620 668,335 146,801 4,527,084 11,540,997
EBITDA 46,567 247,638 49,599 1,418,021 3,134,295
Percent 35.4 % 37.1 % 33.8 % 31.3 % 27.2 %
EBIT 30,550 110,532 27,582 792,087 1,367,970
Percent 23.2 % 16.5 % 18.8 % 17.5 % 11.9 %
Balance Sheet          
Total Assets 244,175 1,427,895 402,672 7,214,114 21,035,931
Total Liabilities 227,747 510,559 280,001 1,911,866 12,202,125
Shareholders Equity 16,428 917,336 122,671 5,302,248 8,833,806.0

Price history

Comments

No comments yet. Login to comment.