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?
Dollar402Point79
Implied share price

Buy Undervalued by 93.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
GS
Goldman Sachs Group, Inc.
UBS
UBS AG (USA)
Change
MS
Morgan Stanley
Change
BLK
BlackRock, Inc.
Change
BX
The Blackstone Group L.P.
Change
31.45 25.75 61.01 12.45 6.4
All amounts in millions
from last financial year
         
Implied Share Price $402.79 0 $0.00 $887.14 $235.66
Market Cap 89,950 79,541 76,831 56,432 47,869
Net Debt 289,575 188,814 213,071 2,326 5,717
Enterprise Value (EV) 379,525 265,626 289,902 58,872 30,370
Revenue 40,085 0 37,953 11,081 7,484
EBITDA 14,741 0 4,752 4,727 4,746
Percent 36.8 % n/a % 12.5 % 42.7 % 63.4 %
EBIT 13,404 0 3,591 4,449 4,606
Percent 33.4 % n/a % 9.5 % 40.1 % 61.5 %
Balance Sheet          
Total Assets 856,240 1,062,478 801,510 239,808 31,510
Total Liabilities 773,443 1,011,870 730,610 212,442 24,450
Shareholders Equity 82,797 50,608 70,900 27,366 7,060.267

Price history

Comments

No comments yet. Login to comment.