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)
Dollar7Point81
Implied share price

Sell Overvalued by 45.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
JDSU
JDS Uniphase Corporation
QCOM
QUALCOMM, Inc.
Change
ERIC
Telefonaktiebolaget LM Ericsson (ADR)
Change
GLW
Corning Incorporated
Change
MOT
Motorola, Inc.
Change
12.17 25.58 14.01 -0.34 7.95 5.69
All amounts in millions
from last financial year
         
Implied Share Price $7.81 $54.26 $107.53 $22.16 $81.14
Market Cap 3,410 106,054 39,911 22,288 15,580
Net Debt -428 -12,374 -48,041 -2,686 -6,064
Enterprise Value (EV) 2,982 93,680 -8,480 19,602 9,516
Revenue 1,682 19,121 227,779 8,012 19,282
EBITDA 116 6,686 25,253 2,465 1,672
Percent 6.9 % 35.0 % 11.1 % 30.8 % 8.7 %
EBIT 17 5,786 15,324 1,468 1,102
Percent 1.0 % 30.3 % 6.7 % 18.3 % 5.7 %
Balance Sheet          
Total Assets 1,869 43,012 274,996 29,375 25,577
Total Liabilities 830 9,489 138,113 7,889 14,692
Shareholders Equity 1,038 33,523 136,883 21,486 10,885.0

Comments

No comments yet. Login to comment.