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)
Dollar19Point25
Implied share price

Sell Overvalued by 62.2%

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
13.25 38.07 10.17 17.06 11.61 9.39
All amounts in millions
from last financial year
         
Implied Share Price $19.25 $60.82 $430.90 $100.91 $86.47
Market Cap 48,201 399,366 358,572 71,925 5,142
Net Debt -2,253 -62,820 -53,472 18,311 -26
Enterprise Value (EV) 45,947 336,546 307,622 90,236 5,116
Revenue 4,680 86,833 59,825 29,795 3,022
EBITDA 1,206 33,098 18,028 7,769 544
Percent 25.8 % 38.1 % 30.1 % 26.1 % 18.0 %
EBIT 577 27,886 14,089 6,883 426
Percent 12.3 % 32.1 % 23.6 % 23.1 % 14.1 %
Balance Sheet          
Total Assets 16,804 172,384 110,920 67,999 4,234
Total Liabilities 3,730 82,600 23,611 38,095 2,547
Shareholders Equity 13,074 89,784 87,309 29,904 1,686.736

Comments

No comments yet. Login to comment.