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)
Dollar47Point83
Implied share price

Sell Overvalued by 63.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
AMZN
Amazon.com, Inc.
WMT
Wal-Mart Stores, Inc.
Change
GOOG
Google Inc.
Change
EBAY
eBay Inc.
Change
YHOO
Yahoo! Inc.
Change
9.71 34.0 7.12 12.43 11.53 11.77
All amounts in millions
from last financial year
         
Implied Share Price $47.83 $73.13 $376.64 $20.84 $11.46
Market Cap 59,332 189,934 146,711 31,531 18,026
Net Debt -6,257 33,413 -24,484 -4,943 -3,291
Enterprise Value (EV) 53,075 223,347 122,228 26,587 14,735
Revenue 24,509 408,214 23,650 8,727 6,460
EBITDA 1,561 31,367 9,836 2,305 1,252
Percent 6.4 % 7.7 % 41.6 % 26.4 % 19.4 %
EBIT 1,129 24,210 8,312 1,494 513
Percent 4.6 % 5.9 % 35.1 % 17.1 % 7.9 %
Balance Sheet          
Total Assets 13,813 170,706 40,496 18,408 14,936
Total Liabilities 8,556 99,957 4,492 4,620 2,442
Shareholders Equity 5,257 70,749 36,004 13,787 12,493.32

Comments

No comments yet. Login to comment.