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)
Dollar75Point66
Implied share price

Buy Undervalued by 524.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
WIN
Windstream Corporation
CHL
China Mobile Ltd. (ADR)
Change
T
AT&T Inc.
Change
VZ
Verizon Communications Inc.
Change
VOD
Vodafone Group Plc (ADR)
Change
25.6 7.48 2.83 8.29 5.41 104.59
All amounts in millions
from last financial year
         
Implied Share Price $75.66 $343.62 $139.87 $315.85 $7.00
Market Cap 6,251 223,606 200,243 152,634 147,354
Net Debt 7,283 -397,849 64,976 48,424 26,159
Enterprise Value (EV) 13,535 719,729 266,820 201,058 1,512,888
Revenue 3,712 560,413 127,434 115,846 46,417
EBITDA 1,808 254,257 32,168 37,190 14,465
Percent 48.7 % 45.4 % 25.2 % 32.1 % 31.2 %
EBIT 1,115 153,341 14,025 20,730 6,606
Percent 30.0 % 27.4 % 11.0 % 17.9 % 14.2 %
Balance Sheet          
Total Assets 11,353 1,052,109 272,315 225,222 139,576
Total Liabilities 10,523 328,662 179,953 192,065 62,641
Shareholders Equity 830 723,447 92,362 33,157 76,935.0

Price history

Comments

No comments yet. Login to comment.