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 (switch to Discounted Cash Flow Analysis)
Dollar42Point39
Implied share price

Sell Overvalued by 11.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
CBS
CBS Corporation
DIS
The Walt Disney Company
Change
CMCSA
Comcast Corporation
Change
TWX
Time Warner Inc.
Change
DTV
The DIRECTV Group, Inc.
Change
8.69 9.6 12.11 4.81 10.25 6.94
All amounts in millions
from last financial year
         
Implied Share Price $42.39 $46.00 $86.44 $48.69 $86.76
Market Cap 29,294 119,906 112,565 56,592 35,635
Net Debt 5,214 11,208 28,043 17,030 15,626
Enterprise Value (EV) 34,512 131,114 141,490 73,622 52,190
Revenue 14,089 42,278 62,570 28,729 29,740
EBITDA 3,594 10,826 29,431 7,185 7,522
Percent 25.5 % 25.6 % 47.0 % 25.0 % 25.3 %
EBIT 3,013 8,839 12,179 6,293 5,085
Percent 21.4 % 20.9 % 19.5 % 21.9 % 17.1 %
Balance Sheet          
Total Assets 26,466 74,898 164,971 68,304 20,555
Total Liabilities 16,253 35,139 115,615 38,427 25,986
Shareholders Equity 10,213 39,759 49,356 29,877 -5,431.0

Price history

Comments

No comments yet. Login to comment.