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?
Dollar8Point97
Implied share price

Buy Undervalued by 111.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
ORBC
ORBCOMM Inc.
CHL
China Mobile Ltd. (ADR)
Change
T
AT&T Inc.
Change
VZ
Verizon Communications Inc.
Change
VOD
Vodafone Group Plc (ADR)
Change
25.49 9.97 2.4 8.05 5.2 103.73
All amounts in millions
from last financial year
         
Implied Share Price $8.97 $342.21 $139.22 $314.38 $6.58
Market Cap 200 199,447 192,388 145,081 139,355
Net Debt -57 -397,849 64,976 48,424 28,424
Enterprise Value (EV) 143 610,384 258,895 193,511 1,425,539
Revenue 64 560,413 127,434 115,846 44,445
EBITDA 14 254,257 32,168 37,190 13,743
Percent 22.4 % 45.4 % 25.2 % 32.1 % 30.9 %
EBIT 9 153,341 14,025 20,730 6,043
Percent 14.9 % 27.4 % 11.0 % 17.9 % 13.6 %
Balance Sheet          
Total Assets 206 1,052,109 272,315 225,222 142,698
Total Liabilities 24 328,662 179,953 192,065 71,221
Shareholders Equity 182 723,447 92,362 33,157 71,477.0

Comments

No comments yet. Login to comment.