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)
Dollar19Point03
Implied share price

Sell Overvalued by 28.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
YHOO
Yahoo! Inc.
GOOG
Google Inc.
Change
MSFT
Microsoft Corporation
Change
TWX
Time Warner Inc.
Change
IACI
IAC/InterActiveCorp
Change
11.69 17.44 15.81 7.85 9.89 9.67
All amounts in millions
from last financial year
         
Implied Share Price $19.03 $699.60 $49.13 $71.87 $59.64
Market Cap 28,733 298,795 292,121 54,010 4,393
Net Debt -4,183 -42,551 -51,096 17,030 -174
Enterprise Value (EV) 25,414 256,244 241,025 71,040 3,984
Revenue 4,986 50,175 73,723 28,729 2,800
EBITDA 1,457 16,208 30,714 7,185 411
Percent 29.2 % 32.3 % 41.7 % 25.0 % 14.7 %
EBIT 802 13,336 27,956 6,293 323
Percent 16.1 % 26.6 % 37.9 % 21.9 % 11.6 %
Balance Sheet          
Total Assets 17,103 93,798 121,271 68,304 3,805
Total Liabilities 2,543 22,083 54,908 38,427 2,150
Shareholders Equity 14,560 71,715 66,363 29,877 1,655.728

Comments

No comments yet. Login to comment.