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)
Dollar371Point35
Implied share price

Sell Overvalued by 51.7%

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
YHOO
Yahoo! Inc.
Change
EBAY
eBay Inc.
Change
18.81 40.38 19.54 7.87 74.96 12.51
All amounts in millions
from last financial year
         
Implied Share Price $371.35 $767.27 $188.69 $14.25 $47.37
Market Cap 364,562 537,022 221,718 40,231 35,349
Net Debt -11,581 -67,846 41,691 -4,623 646
Enterprise Value (EV) 352,981 477,313 264,003 35,608 35,995
Revenue 107,006 74,989 482,130 4,968 8,592
EBITDA 8,742 24,423 33,559 475 2,877
Percent 8.2 % 32.6 % 7.0 % 9.6 % 33.5 %
EBIT 2,233 19,360 24,105 -134 2,197
Percent 2.1 % 25.8 % 5.0 % -2.7 % 25.6 %
Balance Sheet          
Total Assets 64,747 147,461 199,581 45,203 17,755
Total Liabilities 51,363 27,130 119,035 16,160 11,179
Shareholders Equity 13,384 120,331 80,546 29,043 6,576.0

Comments

No comments yet. Login to comment.