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?
Dollar18Point24
Implied share price

Buy Undervalued by 9500.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
NT
Nortel Networks Corporation
QCOM
QUALCOMM, Inc.
Change
ERIC
Telefonaktiebolaget LM Ericsson (ADR)
Change
GLW
Corning Incorporated
Change
MSI
Motorola Solutions Inc
Change
13.3 2.55 14.84 -0.32 8.66 9.45
All amounts in millions
from last financial year
         
Implied Share Price $18.24 $58.69 $116.15 $24.08 $78.70
Market Cap 92 111,687 40,232 24,058 15,693
Net Debt 2,037 -12,374 -48,041 -2,686 -1,740
Enterprise Value (EV) 2,131 99,194 -8,016 21,338 13,956
Revenue 10,421 19,121 227,779 8,012 8,698
EBITDA 836 6,686 25,253 2,465 1,477
Percent 8.0 % 35.0 % 11.1 % 30.8 % 17.0 %
EBIT 499 5,786 15,324 1,468 1,269
Percent 4.8 % 30.3 % 6.7 % 18.3 % 14.6 %
Balance Sheet          
Total Assets 8,837 43,012 274,996 29,375 12,679
Total Liabilities 12,788 9,489 138,113 7,889 9,414
Shareholders Equity -3,951 33,523 136,883 21,486 3,265.0

Comments

No comments yet. Login to comment.