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)
Dollar13Point19
Implied share price

Sell Overvalued by 68.5%

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
16.7 74.24 19.64 14.03 10.99 12.18
All amounts in millions
from last financial year
         
Implied Share Price $13.19 $692.29 $67.47 $136.29 $79.99
Market Cap 39,889 539,053 451,108 62,359 4,575
Net Debt -4,623 -67,846 -59,480 21,637 246
Enterprise Value (EV) 35,265 479,629 391,628 83,996 4,821
Revenue 4,968 74,989 85,320 28,118 3,230
Balance Sheet          
Total Assets 45,203 147,461 193,694 63,848 5,188
Total Liabilities 16,160 27,130 121,697 40,229 3,384
Shareholders Equity 29,043 120,331 71,997 23,619 1,804.526

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.