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)
Dollar511Point35
Implied share price

Sell Overvalued by 33.2%

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
11.6 18.75 7.07 13.59 9.52 66.51
All amounts in millions
from last financial year
         
Implied Share Price $511.35 $171.50 $49.09 $203.86 $10.68
Market Cap 518,946 563,900 441,836 154,244 36,277
Net Debt -67,846 22,861 -59,553 31,695 -4,623
Enterprise Value (EV) 457,945 578,087 379,334 185,939 31,590
Revenue 74,989 233,715 85,320 81,741 4,968
EBITDA 24,423 81,730 27,914 19,536 475
Percent 32.6 % 35.0 % 32.7 % 23.9 % 9.6 %
EBIT 19,360 71,230 21,292 15,681 -134
Percent 25.8 % 30.5 % 25.0 % 19.2 % -2.7 %
Balance Sheet          
Total Assets 147,461 290,479 193,694 110,495 45,203
Total Liabilities 27,130 171,124 121,697 96,233 16,160
Shareholders Equity 120,331 119,355 71,997 14,262 29,043.537

Comments

No comments yet. Login to comment.