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)
Dollar18Point02
Implied share price

Sell Overvalued by 59.5%

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
12.09 41.5 15.43 8.56 13.07 12.05
All amounts in millions
from last financial year
         
Implied Share Price $18.02 $468.36 $64.43 $76.57 $72.36
Market Cap 41,676 388,491 387,248 69,893 6,070
Net Debt -6,681 -59,158 -62,820 19,876 -71
Enterprise Value (EV) 35,026 331,288 324,427 90,271 5,999
Revenue 4,618 66,001 86,833 27,359 3,109
EBITDA 843 21,476 37,919 6,905 497
Percent 18.3 % 32.5 % 43.7 % 25.2 % 16.0 %
EBIT 236 16,874 32,707 6,172 378
Percent 5.1 % 25.6 % 37.7 % 22.6 % 12.2 %
Balance Sheet          
Total Assets 61,960 131,133 172,384 63,259 4,274
Total Liabilities 23,218 26,633 82,600 38,783 2,282
Shareholders Equity 38,741 104,500 89,784 24,476 1,991.953

Comments

No comments yet. Login to comment.