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)
Dollar18Point72
Implied share price

Sell Overvalued by 52.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
XLNX
Xilinx, Inc.
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
ASML
ASML Holding N.V. (ADR)
Change
6.34 14.72 5.5 1.38 10.79 17.17
All amounts in millions
from last financial year
         
Implied Share Price $18.72 $29.20 $77.69 $20.38 $33.17
Market Cap 10,419 126,586 92,136 39,685 35,658
Net Debt -792 -4,714 -33,967 1,721 -1,938
Enterprise Value (EV) 9,627 121,897 432,413 41,406 22,914
Revenue 2,168 53,341 506,248 12,825 4,731
EBITDA 654 22,160 312,424 3,838 1,334
Percent 30.2 % 41.5 % 61.7 % 29.9 % 28.2 %
EBIT 580 14,638 181,082 2,539 1,149
Percent 26.8 % 27.4 % 35.8 % 19.8 % 24.3 %
Balance Sheet          
Total Assets 4,729 84,351 955,034 20,021 7,410
Total Liabilities 1,766 33,148 231,836 9,060 3,343
Shareholders Equity 2,963 51,203 723,197 10,961 4,066.893

Comments

No comments yet. Login to comment.