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?
Dollar0Point13
Implied share price

Buy Undervalued by 62.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
ASP
Aspermont Limited
NWS
News Corporation (CHESS)
Change
NWSA
News Corp
Change
NWS.A
News Corporation
Change
TRI
Thomson Reuters Corporation
Change
11.26 7.46 12.48 12.24 8.48 10.1
All amounts in millions
from last financial year
         
Implied Share Price $0.13 $30.34 $30.34 $25.87 $40.81
Market Cap 18 78,106 76,993 48,868 29,733
Net Debt 4 5,829 5,829 2,815 5,930
Enterprise Value (EV) 23 84,268 82,694 51,236 35,878
Revenue 32 33,706 33,706 33,405 13,278
EBITDA 3 6,754 6,754 6,041 3,552
Percent 9.8 % 20.0 % 20.0 % 18.1 % 26.8 %
EBIT 2 5,575 5,575 4,850 1,804
Percent 7.5 % 16.5 % 16.5 % 14.5 % 13.6 %
Balance Sheet          
Total Assets 38 56,663 56,663 61,980 32,572
Total Liabilities 22 31,979 31,979 32,474 15,427
Shareholders Equity 15 24,684 24,684 29,506 17,145.0

Comments

No comments yet. Login to comment.