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  

What's this?
Dollar124Point12
Implied share price

Buy Undervalued by 217.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
AOL
AOL, Inc.
GOOG
Google Inc.
Change
PCLN
priceline.com Incorporated
Change
BIDU
Baidu.com, Inc. (ADR)
Change
LNKD
Linkedin Corporation
Change
21.72 6.25 15.39 18.18 -1.19 125.25
All amounts in millions
from last financial year
         
Implied Share Price $124.12 $1189.37 $900.01 $9606.78 $35.77
Market Cap 3,023 292,030 38,316 33,374 19,165
Net Debt -360 -42,551 -3,726 -20,543 -749
Enterprise Value (EV) 2,663 249,479 34,445 -17,211 18,363
Revenue 2,191 50,175 5,260 22,306 972
EBITDA 426 16,208 1,894 14,496 146
Percent 19.4 % 32.3 % 36.0 % 65.0 % 15.1 %
EBIT 249 13,336 1,829 12,981 56
Percent 11.4 % 26.6 % 34.8 % 58.2 % 5.8 %
Balance Sheet          
Total Assets 2,797 93,798 6,569 45,668 1,382
Total Liabilities 659 22,083 2,672 19,613 473
Shareholders Equity 2,138 71,715 3,896 26,055 908.424

Price history

Comments

No comments yet. Login to comment.