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?
Dollar11Point42
Implied share price

Sell Overvalued by 22.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
OSTK
Overstock.com, Inc.
WU
The Western Union Company
Change
IACI
IAC/InterActiveCorp
Change
HSNI
HSN, Inc.
Change
TKTM
Ticketmaster Entertainment, Inc.
Change
8.89 12.48 8.41 12.24 8.64 5.09
All amounts in millions
from last financial year
         
Implied Share Price $11.42 $17.28 $22.60 $28.79 $30.20
Market Cap 339 10,720 2,637 1,608 883
Net Debt -78 1,363 -1,637 68 257
Enterprise Value (EV) 260 12,083 1,000 1,677 1,141
Revenue 876 5,083 1,375 2,749 1,486
EBITDA 20 1,436 81 194 224
Percent 2.4 % 28.3 % 5.9 % 7.1 % 15.1 %
EBIT 7 1,282 -140 155 96
Percent 0.9 % 25.2 % -10.2 % 5.7 % 6.5 %
Balance Sheet          
Total Assets 216 7,353 4,015 1,218 1,789
Total Liabilities 204 6,999 888 874 1,574
Shareholders Equity 11 353 3,127 344 215.023

Comments

No comments yet. Login to comment.