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)
Dollar88Point36
Implied share price

Sell Overvalued by 67.3%

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
12.84 45.39 15.39 8.41 16.43 17.43
All amounts in millions
from last financial year
         
Implied Share Price $88.36 $755.64 $126.47 $44.55 $20.53
Market Cap 122,870 292,030 256,382 72,611 28,711
Net Debt -7,618 -42,551 47,070 -4,889 -4,183
Enterprise Value (EV) 115,252 249,479 305,131 67,722 25,392
Revenue 61,093 50,175 469,162 14,072 4,986
EBITDA 2,539 16,208 36,302 4,121 1,457
Percent 4.2 % 32.3 % 7.7 % 29.3 % 29.2 %
EBIT 676 13,336 27,801 2,921 802
Percent 1.1 % 26.6 % 5.9 % 20.8 % 16.1 %
Balance Sheet          
Total Assets 32,555 93,798 203,105 37,074 17,103
Total Liabilities 24,363 22,083 126,762 16,209 2,543
Shareholders Equity 8,192 71,715 76,343 20,865 14,560.2

Comments

No comments yet. Login to comment.