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)
Dollar385Point73
Implied share price

Sell Overvalued by 28.8%

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
11.55 17.43 11.05 9.85 10.44 36.56
All amounts in millions
from last financial year
         
Implied Share Price $385.73 $118.20 $53.99 $175.86 $17.09
Market Cap 366,961 658,080 388,897 154,467 46,372
Net Debt -53,472 10,218 -62,820 32,328 -2,253
Enterprise Value (EV) 314,168 668,298 326,077 186,586 44,119
Revenue 59,825 182,795 86,833 92,793 4,680
EBITDA 18,028 60,503 33,098 17,870 1,206
Percent 30.1 % 33.1 % 38.1 % 19.3 % 25.8 %
EBIT 14,089 52,503 27,886 13,370 577
Percent 23.6 % 28.7 % 32.1 % 14.4 % 12.3 %
Balance Sheet          
Total Assets 110,920 231,839 172,384 117,532 16,804
Total Liabilities 23,611 120,292 82,600 105,664 3,730
Shareholders Equity 87,309 111,547 89,784 11,868 13,074.909

Comments

No comments yet. Login to comment.