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?
Dollar0Point00
Implied share price

Sell Overvalued by 194.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
GS
Goldman Sachs Group, Inc.
MS
Morgan Stanley
Change
UBS
UBS AG (USA)
Change
BLK
BlackRock, Inc.
Change
BX
The Blackstone Group L.P.
Change
11.28 22.22 13.54 8.11
All amounts in millions
from last financial year
         
Implied Share Price $0.00 0 0 $293.13 $56.36
Market Cap 78,498 70,300 63,893 59,277 42,179
Net Debt 231,733 183,225 108,259 2,757 8,588
Enterprise Value (EV) 310,231 253,525 173,011 62,278 30,158
Revenue 40,874 37,953 0 11,081 6,613
EBITDA 13,961 0 0 4,599 3,717
Percent 34.2 % n/a % n/a % 41.5 % 56.2 %
EBIT 12,434 6,389 0 4,442 3,577
Percent 30.4 % 16.8 % n/a % 40.1 % 54.1 %
Balance Sheet          
Total Assets 911,507 832,702 1,018,374 219,873 29,678
Total Liabilities 833,040 766,781 970,372 193,413 23,371
Shareholders Equity 78,467 65,921 48,002 26,460 6,306.766

Price history

Comments

No comments yet. Login to comment.