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?
Dollar245Point91
Implied share price

Buy Undervalued by 47.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
GS
Goldman Sachs Group, Inc.
MS
Morgan Stanley
Change
BLK
BlackRock, Inc.
Change
UBS
UBS AG (USA)
Change
SCHW
The Charles Schwab Corporation
Change
34.7 32.38 37.01 11.97 64.56
All amounts in millions
from last financial year
         
Implied Share Price $245.91 $19.71 $1058.99 0 $0.00
Market Cap 67,497 60,604 60,250 52,925 41,185
Net Debt 382,024 306,835 -1,301 177,631 120,401
Enterprise Value (EV) 449,521 367,439 59,023 228,892 161,586
Revenue 39,395 37,897 11,401 0 6,501
EBITDA 13,882 9,928 4,933 0 2,503
Percent 35.2 % 26.2 % 43.3 % n/a % 38.5 %
EBIT 12,891 8,495 4,686 0 2,279
Percent 32.7 % 22.4 % 41.1 % n/a % 35.1 %
Balance Sheet          
Total Assets 861,395 787,465 225,261 942,819 183,705
Total Liabilities 774,667 712,283 196,758 887,506 170,303
Shareholders Equity 86,728 75,182 28,503 55,313 13,402.0

Price history

Comments

No comments yet. Login to comment.