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)
Dollar20Point79
Implied share price

Sell Overvalued by 26.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
JNPR
Juniper Networks, Inc.
QCOM
QUALCOMM, Inc.
Change
RIM
Research In Motion Limited
Change
GLW
Corning Incorporated
Change
MOT
Motorola, Inc.
Change
13.26 19.06 13.39 7.33 18.53 15.03
All amounts in millions
from last financial year
         
Implied Share Price $20.79 $38.89 $101.25 $13.17 $7.02
Market Cap 14,773 62,955 31,796 28,093 17,988
Net Debt -2,175 -11,069 -1,911 -1,579 -3,856
Enterprise Value (EV) 12,598 51,886 29,884 26,514 14,132
Revenue 3,315 10,416 14,953 5,395 22,044
EBITDA 660 3,874 4,075 1,431 940
Percent 19.9 % 37.2 % 27.3 % 26.5 % 4.3 %
EBIT 512 3,239 3,460 639 191
Percent 15.5 % 31.1 % 23.1 % 11.8 % 0.9 %
Balance Sheet          
Total Assets 7,590 27,445 10,204 21,295 25,603
Total Liabilities 1,768 7,129 2,601 5,752 15,828
Shareholders Equity 5,822 20,316 7,602 15,543 9,775.0

Comments

No comments yet. Login to comment.