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)
Dollar10Point73
Implied share price

Sell Overvalued by 19.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
YHOO
Yahoo! Inc.
MSFT
Microsoft Corporation
Change
GOOG
Google Inc.
Change
TWX
Time Warner Inc.
Change
IACI
IAC/InterActiveCorp
Change
8.92 11.77 6.6 12.43 7.7 12.24
All amounts in millions
from last financial year
         
Implied Share Price $10.73 $31.06 $352.27 $37.18 $22.63
Market Cap 18,026 206,820 146,711 34,580 2,637
Net Debt -3,291 -30,849 -24,484 10,616 -1,637
Enterprise Value (EV) 14,735 175,971 122,228 45,196 1,000
Revenue 6,460 62,484 23,650 25,785 1,375
EBITDA 1,252 26,664 9,836 5,873 81
Percent 19.4 % 42.7 % 41.6 % 22.8 % 5.9 %
EBIT 513 24,157 8,312 4,875 -140
Percent 7.9 % 38.7 % 35.1 % 18.9 % -10.2 %
Balance Sheet          
Total Assets 14,936 86,113 40,496 65,730 4,015
Total Liabilities 2,442 39,938 4,492 32,347 888
Shareholders Equity 12,493 46,175 36,004 33,383 3,127.826

Comments

No comments yet. Login to comment.