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)
Dollar452Point08
Implied share price

Sell Overvalued by 18.4%

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
11.63 14.87 12.55 8.42 7.87 40.29
All amounts in millions
from last financial year
         
Implied Share Price $452.08 $120.34 $62.28 $266.56 $17.57
Market Cap 373,460 748,703 382,070 167,060 40,681
Net Debt -59,158 10,218 -62,820 32,328 -6,677
Enterprise Value (EV) 319,382 759,083 319,250 199,388 34,003
Revenue 66,001 182,795 86,833 92,793 4,618
EBITDA 21,476 60,503 37,919 25,350 843
Percent 32.5 % 33.1 % 43.7 % 27.3 % 18.3 %
EBIT 16,874 52,503 32,707 20,858 236
Percent 25.6 % 28.7 % 37.7 % 22.5 % 5.1 %
Balance Sheet          
Total Assets 131,133 231,839 172,384 117,532 61,960
Total Liabilities 26,633 120,292 82,600 105,664 23,218
Shareholders Equity 104,500 111,547 89,784 11,868 38,741.837

Comments

No comments yet. Login to comment.