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 (switch to Discounted Cash Flow Analysis)
Dollar405Point02
Implied share price

Sell Overvalued by 37.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
GOOG
Google Inc.
AAPL
Apple Inc.
Change
MSFT
Microsoft Corporation
Change
IBM
International Business Machines Corp.
Change
YHOO
Yahoo! Inc.
Change
10.17 17.8 11.01 7.73 7.03 31.34
All amounts in millions
from last financial year
         
Implied Share Price $405.02 $106.15 $50.86 $230.30 $16.21
Market Cap 430,654 655,870 323,678 145,803 33,127
Net Debt -59,158 10,218 -60,990 32,328 -6,677
Enterprise Value (EV) 382,347 666,088 263,862 178,131 26,449
Revenue 66,001 182,795 93,580 92,793 4,618
EBITDA 21,476 60,503 34,129 25,350 843
Percent 32.5 % 33.1 % 36.5 % 27.3 % 18.3 %
EBIT 16,874 52,503 28,172 20,858 236
Percent 25.6 % 28.7 % 30.1 % 22.5 % 5.1 %
Balance Sheet          
Total Assets 130,426 231,839 176,223 117,532 61,951
Total Liabilities 26,566 120,292 96,140 105,664 23,209
Shareholders Equity 103,860 111,547 80,083 11,868 38,741.837

Comments

No comments yet. Login to comment.