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?
Dollar15088Point56
Implied share price

Buy Undervalued by 84906.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
NTL
Nortel Inversora S.A. (ADR)
CHL
China Mobile Ltd. (ADR)
Change
T
AT&T Inc.
Change
VZ
Verizon Communications Inc.
Change
VOD
Vodafone Group Plc (ADR)
Change
25.97 0.03 2.73 8.19 5.31 104.49
All amounts in millions
from last financial year
         
Implied Share Price $15088.56 $348.24 $142.04 $320.58 $7.11
Market Cap 915 219,626 197,015 148,972 148,771
Net Debt 0 -397,849 64,976 48,424 26,159
Enterprise Value (EV) 120 694,202 263,566 197,402 1,511,413
Revenue 22,196 560,413 127,434 115,846 46,417
EBITDA 3,952 254,257 32,168 37,190 14,465
Percent 17.8 % 45.4 % 25.2 % 32.1 % 31.2 %
EBIT 3,952 153,341 14,025 20,730 6,606
Percent 17.8 % 27.4 % 11.0 % 17.9 % 14.2 %
Balance Sheet          
Total Assets 17,826 1,052,109 272,315 225,222 139,576
Total Liabilities 12,369 328,662 179,953 192,065 62,641
Shareholders Equity 5,457 723,447 92,362 33,157 76,935.0

Price history

Comments

No comments yet. Login to comment.