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?
Dollar61Point36
Implied share price

Buy Undervalued by 309.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
AIM
Groupe Aeroplan Inc.
YHOO
Yahoo! Inc.
Change
WPPGY
WPP PLC (ADR)
Change
OMC
Omnicom Group Inc.
Change
WPP
WPP Group plc
Change
28.43 7.44 17.43 69.12 8.54 10.07
All amounts in millions
from last financial year
         
Implied Share Price $61.36 $40.89 $34.87 $226.53 £36.73
Market Cap 2,583 28,711 22,365 16,373 14,648
Net Debt 252 -4,183 2,821 1,756 2,821
Enterprise Value (EV) 2,836 25,392 114,015 18,129 17,459
Revenue 2,248 4,986 10,373 14,219 10,373
EBITDA 381 1,457 1,649 2,122 1,734
Percent 16.9 % 29.2 % 15.9 % 14.9 % 16.7 %
EBIT 255 802 1,286 1,839 1,337
Percent 11.4 % 16.1 % 12.4 % 12.9 % 12.9 %
Balance Sheet          
Total Assets 5,246 17,103 24,877 22,151 24,877
Total Liabilities 3,909 2,543 18,066 18,691 18,066
Shareholders Equity 1,337 14,560 6,811 3,460 6,811.0

Comments

No comments yet. Login to comment.