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)
Dollar147Point12
Implied share price

Sell Overvalued by 55.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
AMZN
Amazon.com, Inc.
GOOG
Google Inc.
Change
WMT
Wal-Mart Stores, Inc.
Change
EBAY
eBay Inc.
Change
YHOO
Yahoo! Inc.
Change
14.47 34.56 17.33 8.41 13.89 28.73
All amounts in millions
from last financial year
         
Implied Share Price $147.12 $466.99 $144.72 $57.11 $19.44
Market Cap 151,534 363,387 250,584 71,167 36,741
Net Debt -7,266 -53,472 50,014 -4,885 -2,253
Enterprise Value (EV) 143,978 312,352 300,598 66,282 34,668
Revenue 74,452 59,825 476,294 16,047 4,680
EBITDA 4,166 18,028 35,742 4,771 1,206
Percent 5.6 % 30.1 % 7.5 % 29.7 % 25.8 %
EBIT 745 14,089 26,872 3,371 577
Percent 1.0 % 23.6 % 5.6 % 21.0 % 12.3 %
Balance Sheet          
Total Assets 40,159 110,920 204,751 41,488 16,804
Total Liabilities 30,413 23,611 128,496 17,841 3,730
Shareholders Equity 9,746 87,309 76,255 23,647 13,074.909

Comments

No comments yet. Login to comment.