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)
Dollar384Point06
Implied share price

Sell Overvalued by 26.3%

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
11.49 16.65 11.45 8.12 10.3 43.15
All amounts in millions
from last financial year
         
Implied Share Price $384.06 $117.55 $53.99 $174.72 $16.72
Market Cap 352,688 682,427 331,432 151,930 41,673
Net Debt -53,472 10,218 -62,820 32,328 -6,681
Enterprise Value (EV) 300,085 692,645 268,612 184,052 36,394
Revenue 59,825 182,795 86,833 92,793 4,618
EBITDA 18,028 60,503 33,098 17,870 843
Percent 30.1 % 33.1 % 38.1 % 19.3 % 18.3 %
EBIT 14,089 52,503 27,886 13,370 236
Percent 23.6 % 28.7 % 32.1 % 14.4 % 5.1 %
Balance Sheet          
Total Assets 110,920 231,839 172,384 117,532 61,960
Total Liabilities 23,611 120,292 82,600 105,664 23,218
Shareholders Equity 87,309 111,547 89,784 11,868 38,741.837

Comments

No comments yet. Login to comment.