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)
Dollar33Point64
Implied share price

Buy Undervalued by 32.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
INTC
Intel Corporation
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
ASML
ASML Holding N.V. (ADR)
Change
AMAT
Applied Materials, Inc.
Change
7.33 5.5 1.38 10.79 17.17 10.54
All amounts in millions
from last financial year
         
Implied Share Price $33.64 $89.70 $23.83 $37.41 $10.98
Market Cap 126,586 92,136 39,685 35,658 18,961
Net Debt -4,714 -33,967 1,721 -1,938 9
Enterprise Value (EV) 121,897 432,413 41,406 22,914 18,976
Revenue 53,341 506,248 12,825 4,731 8,719
EBITDA 22,160 312,424 3,838 1,334 1,801
Percent 41.5 % 61.7 % 29.9 % 28.2 % 20.7 %
EBIT 14,638 181,082 2,539 1,149 1,379
Percent 27.4 % 35.8 % 19.8 % 24.3 % 15.8 %
Balance Sheet          
Total Assets 84,351 955,034 20,021 7,410 12,102
Total Liabilities 33,148 231,836 9,060 3,343 4,867
Shareholders Equity 51,203 723,197 10,961 4,066 7,235.0

Comments

No comments yet. Login to comment.