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?
Dollar7Point28
Implied share price

Buy Undervalued by 230.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
DD
DDS Wireless International Inc.
QCOM
QUALCOMM, Inc.
Change
ERIC
Telefonaktiebolaget LM Ericsson (ADR)
Change
GLW
Corning Incorporated
Change
MSI
Motorola Solutions Inc
Change
13.51 3.29 15.13 -0.34 8.37 9.45
All amounts in millions
from last financial year
         
Implied Share Price $7.28 $59.52 $117.79 $24.40 $79.87
Market Cap 30 113,622 39,182 23,306 15,693
Net Debt -7 -12,374 -48,041 -2,686 -1,740
Enterprise Value (EV) 22 101,127 -8,545 20,620 13,956
Revenue 45 19,121 227,779 8,012 8,698
EBITDA 6 6,686 25,253 2,465 1,477
Percent 15.0 % 35.0 % 11.1 % 30.8 % 17.0 %
EBIT 4 5,786 15,324 1,468 1,269
Percent 9.8 % 30.3 % 6.7 % 18.3 % 14.6 %
Balance Sheet          
Total Assets 37 43,012 274,996 29,375 12,679
Total Liabilities 10 9,489 138,113 7,889 9,414
Shareholders Equity 27 33,523 136,883 21,486 3,265.0

Comments

No comments yet. Login to comment.