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)
Dollar380Point01
Implied share price

Sell Overvalued by 29.2%

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
11.33 17.24 11.03 10.09 7.7 37.89
All amounts in millions
from last financial year
         
Implied Share Price $380.01 $115.17 $53.13 $251.67 $16.82
Market Cap 361,465 656,920 396,810 160,146 47,983
Net Debt -53,472 10,218 -62,820 28,652 -2,253
Enterprise Value (EV) 310,762 667,138 333,990 188,798 45,730
Revenue 59,825 182,795 86,833 99,751 4,680
EBITDA 18,028 60,503 33,098 24,505 1,206
Percent 30.1 % 33.1 % 38.1 % 24.6 % 25.8 %
EBIT 14,089 52,503 27,886 19,827 577
Percent 23.6 % 28.7 % 32.1 % 19.9 % 12.3 %
Balance Sheet          
Total Assets 110,920 231,839 172,384 126,223 16,804
Total Liabilities 23,611 120,292 82,600 103,431 3,730
Shareholders Equity 87,309 111,547 89,784 22,792 13,074.909

Comments

No comments yet. Login to comment.