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?
Dollar1Point19
Implied share price

Sell Overvalued by 85.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
NQ
NetQin Mobile Inc
GOOG
Google Inc.
Change
PCLN
priceline.com Incorporated
Change
BIDU
Baidu.com, Inc. (ADR)
Change
LNKD
Linkedin Corporation
Change
21.72 273.67 15.39 18.18 -1.18 125.25
All amounts in millions
from last financial year
         
Implied Share Price $1.19 $1189.37 $900.01 $9606.78 $35.77
Market Cap 390 292,030 38,316 35,137 19,165
Net Debt -128 -42,551 -3,726 -20,543 -749
Enterprise Value (EV) 1,680 249,479 34,445 -17,035 18,363
Revenue 40 50,175 5,260 22,306 972
EBITDA 6 16,208 1,894 14,496 146
Percent 15.1 % 32.3 % 36.0 % 65.0 % 15.1 %
EBIT 5 13,336 1,829 12,981 56
Percent 13.6 % 26.6 % 34.8 % 58.2 % 5.8 %
Balance Sheet          
Total Assets 160 93,798 6,569 45,668 1,382
Total Liabilities 12 22,083 2,672 19,613 473
Shareholders Equity 148 71,715 3,896 26,055 908.424

Price history

Comments

No comments yet. Login to comment.