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)
Dollar446Point69
Implied share price

Sell Overvalued by 36.6%

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
9.78 17.05 6.56 9.71 8.55 63.4
All amounts in millions
from last financial year
         
Implied Share Price $446.69 $141.81 $50.24 $173.03 $9.68
Market Cap 480,455 513,453 392,237 141,181 34,653
Net Debt -67,846 22,861 -60,990 31,695 -4,504
Enterprise Value (EV) 416,383 536,314 331,247 172,876 30,113
Revenue 74,989 233,715 93,580 81,741 4,968
EBITDA 24,423 81,730 34,129 20,218 475
Percent 32.6 % 35.0 % 36.5 % 24.7 % 9.6 %
EBIT 19,360 71,230 28,172 16,363 -134
Percent 25.8 % 30.5 % 30.1 % 20.0 % -2.7 %
Balance Sheet          
Total Assets 147,461 290,479 176,223 110,495 45,203
Total Liabilities 27,130 171,124 96,140 96,233 16,160
Shareholders Equity 120,331 119,355 80,083 14,262 29,043.537

Comments

No comments yet. Login to comment.