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?
Dollar4Point48
Implied share price

Sell Overvalued by 14.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
AWRE
Aware, Inc.
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
ASML
ASML Holding N.V. (ADR)
Change
6.29 9.97 5.38 1.38 10.79 17.17
All amounts in millions
from last financial year
         
Implied Share Price $4.48 $29.01 $77.17 $20.23 $32.98
Market Cap 118 123,877 92,136 39,685 35,658
Net Debt -71 -4,714 -33,967 1,721 -1,938
Enterprise Value (EV) 47 119,163 432,413 41,406 22,914
Revenue 19 53,341 506,248 12,825 4,731
EBITDA 4 22,160 312,424 3,838 1,334
Percent 23.9 % 41.5 % 61.7 % 29.9 % 28.2 %
EBIT 4 14,638 181,082 2,539 1,149
Percent 21.6 % 27.4 % 35.8 % 19.8 % 24.3 %
Balance Sheet          
Total Assets 85 84,351 955,034 20,021 7,410
Total Liabilities 3 33,148 231,836 9,060 3,343
Shareholders Equity 81 51,203 723,197 10,961 4,066.893

Comments

No comments yet. Login to comment.