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)
Pound0Point74
Implied share price

Buy Undervalued by 2366.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
YELL
Yell Group plc
NWS.A
News Corporation
Change
NWS
News Corporation (CHESS)
Change
NWSA
News Corp
Change
TRI
Thomson Reuters Corporation
Change
8.24 5.16 8.48 8.43 8.27 7.27
All amounts in millions
from last financial year
         
Implied Share Price £0.74 $18.62 $19.38 $19.18 $33.42
Market Cap 76 48,868 47,833 46,823 23,574
Net Debt 2,765 2,815 2,815 2,815 7,172
Enterprise Value (EV) 2,836 51,236 50,907 49,478 30,731
Revenue 1,877 33,405 33,405 33,405 13,807
EBITDA 549 6,041 6,041 5,980 4,229
Percent 29.3 % 18.1 % 18.1 % 17.9 % 30.6 %
EBIT 379 4,850 4,850 4,789 2,520
Percent 20.2 % 14.5 % 14.5 % 14.3 % 18.3 %
Balance Sheet          
Total Assets 5,697 61,980 61,980 61,980 32,476
Total Liabilities 4,183 32,474 32,474 32,474 16,071
Shareholders Equity 1,513 29,506 29,506 29,506 16,405.0

Comments

No comments yet. Login to comment.