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  

What's this?
Dollar106Point36
Implied share price

Buy Undervalued by 84.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
LVS
Las Vegas Sands Corp.
WYNN
Wynn Resorts, Limited
Change
MPEL
Melco Crown Entertainment Ltd
Change
CWN
Crown Limited
Change
NTES
NetEase.com, Inc. (ADR)
Change
28.5 16.54 12.7 45.22 13.52 46.63
All amounts in millions
from last financial year
         
Implied Share Price $106.36 $367.81 $14.33 $29.66 $39.49
Market Cap 47,676 14,386 13,385 9,439 7,989
Net Debt 7,717 3,918 1,485 1,544 -15,762
Enterprise Value (EV) 55,394 18,301 40,052 10,984 183,965
Revenue 11,131 5,154 4,078 2,809 8,200
EBITDA 3,349 1,440 885 812 3,945
Percent 30.1 % 28.0 % 21.7 % 28.9 % 48.1 %
EBIT 2,457 1,069 507 594 3,711
Percent 22.1 % 20.7 % 12.4 % 21.1 % 45.3 %
Balance Sheet          
Total Assets 22,163 7,276 7,947 5,872 19,277
Total Liabilities 15,101 7,535 4,561 2,497 3,597
Shareholders Equity 7,061 -259 3,385 3,374 15,680.605

Price history

Comments

No comments yet. Login to comment.