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)
Dollar32Point20
Implied share price

Buy Undervalued by 79.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
CMCSA
Comcast Corporation
DIS
The Walt Disney Company
Change
TWX
Time Warner Inc.
Change
DTV
The DIRECTV Group, Inc.
Change
VIA.B
Viacom, Inc.
Change
8.66 5.74 10.04 7.7 7.49 7.84
All amounts in millions
from last financial year
         
Implied Share Price $32.20 $28.20 $35.79 $45.07 $36.26
Market Cap 50,348 64,091 34,580 33,855 19,351
Net Debt 28,375 9,510 10,616 5,942 6,475
Enterprise Value (EV) 78,724 73,601 45,196 39,797 25,826
Revenue 35,756 36,149 25,785 21,565 13,619
EBITDA 13,714 7,328 5,873 5,312 3,295
Percent 38.4 % 20.3 % 22.8 % 24.6 % 24.2 %
EBIT 7,214 5,697 4,875 2,673 2,904
Percent 20.2 % 15.8 % 18.9 % 12.4 % 21.3 %
Balance Sheet          
Total Assets 112,733 63,117 65,730 18,260 21,900
Total Liabilities 70,012 29,383 32,347 15,349 13,196
Shareholders Equity 42,721 33,734 33,383 2,911 8,704.0

Comments

No comments yet. Login to comment.