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?
Pound0Point36
Implied share price

Sell Overvalued by 20.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
ABA
Alba plc
PHG
Koninklijke Philips Electronics NV (ADR)
Change
PC
Panasonic Corporation (ADR)
Change
SNE
Sony Corporation (ADR)
Change
HAR
Harman International Industries Inc./DE/
Change
5.36 10.64 9.03 0.48 -0.33 7.5
All amounts in millions
from last financial year
         
Implied Share Price £0.36 $16.94 $1065.52 $4344.82 $39.33
Market Cap 23 27,612 22,357 21,404 3,570
Net Debt -13 700 217,339 -273,723 -424
Enterprise Value (EV) 9 27,028 238,721 -250,563 3,146
Revenue 61 24,788 7,303,045 6,800,851 4,364
EBITDA 0 2,993 500,303 768,705 419
Percent 1.5 % 12.1 % 6.9 % 11.3 % 9.6 %
EBIT 0 1,560 160,936 230,100 297
Percent 1.1 % 6.3 % 2.2 % 3.4 % 6.8 %
Balance Sheet          
Total Assets 34 29,079 5,397,812 14,206,292 3,169
Total Liabilities 14 17,939 4,133,780 12,008,526 1,639
Shareholders Equity 19 11,140 1,264,032 2,197,766 1,529.611

Comments

No comments yet. Login to comment.