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)
Dollar127Point37
Implied share price

Buy Undervalued by 602.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
INTC
Intel Corporation
TXN
Texas Instruments Incorporated
Change
BRCM
Broadcom Corporation
Change
AMAT
Applied Materials, Inc.
Change
FSLR
First Solar, Inc.
Change
63.44 8.12 8.14 45.16 231.74 12.73
All amounts in millions
from last financial year
         
Implied Share Price $127.37 $168.49 $42.11 $4.02 $620.47
Market Cap 101,003 28,385 15,648 14,383 11,136
Net Debt -11,699 -2,925 -1,929 -2,012 -609
Enterprise Value (EV) 89,304 25,460 13,719 12,370 10,526
Revenue 35,127 10,427 4,490 5,013 2,066
EBITDA 10,994 3,128 303 53 827
Percent 31.3 % 30.0 % 6.8 % 1.1 % 40.0 %
EBIT 5,942 2,203 198 -237 702
Percent 16.9 % 21.1 % 4.4 % -4.7 % 34.0 %
Balance Sheet          
Total Assets 53,095 12,119 5,127 9,574 3,349
Total Liabilities 11,391 2,397 1,235 2,479 696
Shareholders Equity 41,704 9,722 3,891 7,094 2,652.787

Comments

No comments yet. Login to comment.