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?
Dollar240Point75
Implied share price

Buy Undervalued by 45.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
GS
Goldman Sachs Group, Inc.
BLK
BlackRock, Inc.
Change
MS
Morgan Stanley
Change
UBS
UBS AG (USA)
Change
SCHW
The Charles Schwab Corporation
Change
34.55 32.36 11.99 36.87 64.46
All amounts in millions
from last financial year
         
Implied Share Price $240.75 $1054.43 $18.93 0 $0.00
Market Cap 67,266 60,367 59,208 54,150 40,946
Net Debt 382,024 -1,301 306,835 177,631 120,401
Enterprise Value (EV) 449,290 59,140 366,043 229,633 161,347
Revenue 39,395 11,401 37,897 0 6,501
EBITDA 13,882 4,933 9,928 0 2,503
Percent 35.2 % 43.3 % 26.2 % n/a % 38.5 %
EBIT 12,891 4,686 8,495 0 2,279
Percent 32.7 % 41.1 % 22.4 % n/a % 35.1 %
Balance Sheet          
Total Assets 861,395 225,261 787,465 942,819 183,705
Total Liabilities 774,667 196,758 712,283 887,506 170,303
Shareholders Equity 86,728 28,503 75,182 55,313 13,402.0

Price history

Comments

No comments yet. Login to comment.