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?
Dollar10Point58
Implied share price

Within margin of safety Overvalued by 1.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
XOXO
XO Group Inc
WU
The Western Union Company
Change
GRPN
Groupon Inc
Change
IACI
IAC/InterActiveCorp
Change
HSNI
HSN, Inc.
Change
10.8 10.95 7.12 19.44 9.99 10.06
All amounts in millions
from last financial year
         
Implied Share Price $10.58 $27.33 $4.69 $54.84 $59.50
Market Cap 286 9,275 4,617 4,497 2,958
Net Debt -77 2,252 -1,209 -174 27
Enterprise Value (EV) 208 11,528 3,408 4,112 2,986
Revenue 129 5,664 2,334 2,800 3,266
EBITDA 19 1,618 175 411 296
Percent 14.8 % 28.6 % 7.5 % 14.7 % 9.1 %
EBIT 15 1,372 99 323 258
Percent 11.8 % 24.2 % 4.3 % 11.6 % 7.9 %
Balance Sheet          
Total Assets 183 9,465 2,031 3,805 1,331
Total Liabilities 38 8,525 1,287 2,150 827
Shareholders Equity 144 940 744 1,655 504.514

Price history

Comments

No comments yet. Login to comment.