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)
Dollar326Point64
Implied share price

Sell Overvalued by 40.1%

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
9.23 17.41 8.09 8.79 9.33 27.92
All amounts in millions
from last financial year
         
Implied Share Price $326.64 $603.29 $41.32 $189.75 $13.21
Market Cap 363,680 474,269 329,427 200,093 35,772
Net Debt -53,472 -23,586 -61,175 28,652 -2,253
Enterprise Value (EV) 313,807 450,928 268,280 228,745 33,694
Revenue 59,825 170,910 77,849 99,751 4,680
EBITDA 18,028 55,759 30,519 24,505 1,206
Percent 30.1 % 32.6 % 39.2 % 24.6 % 25.8 %
EBIT 14,089 48,999 26,764 19,827 577
Percent 23.6 % 28.7 % 34.4 % 19.9 % 12.3 %
Balance Sheet          
Total Assets 110,920 207,000 142,431 126,223 16,804
Total Liabilities 23,611 83,451 63,487 103,431 3,730
Shareholders Equity 87,309 123,549 78,944 22,792 13,074.909

Comments

No comments yet. Login to comment.