Overstock.com, Inc. (OSTK)

	Overstock.com, Inc. OSTK	The Western Union Company WU Change	IAC/InterActiveCorp IACI Change	HSN, Inc. HSNI Change	Ticketmaster Entertainment, Inc. TKTM Change
All amounts in millions Values from last financial year
Ratios
Market Cap / Total Assets	1.88	1.56	0.7	1.38	0.52
EV / Revenue	0.34	2.52	0.87	0.64	0.88
Market Cap / Revenue	0.39	2.26	2.06	0.61	0.61
EV / EBITDA	23.89	8.93	14.58	9.0	5.29
EV / EBIT	-25.78	10.01	-8.47	11.22	8.63
Market Cap / EBITDA	27.55	7.98	34.62	8.64	3.64
Market Cap / EBIT	-29.72	8.94	-20.12	10.78	5.95
Price / Earnings Ratio	-216.91	13.88	-3.19	23.41	-0.84
EV / Total Assets	1.63	1.75	0.3	1.43	0.75
Implied Share Price	$14.16	$20.25	$64.77	$40.26	$55.91
Market Cap	324	11,470	2,828	1,678	883
Net Debt (LT Borrowings - Cash)	-43	1,363	-1,637	68	398
Enterprise Value (EV)	281	12,833	1,191	1,747	1,282
Revenue	834	5,083	1,375	2,749	1,454
EBITDA	11	1,436	81	194	242
Percent	1.4 %	28.3 %	5.9 %	7.1 %	16.7 %
EBIT	-10	1,282	-140	155	148
Percent	-1.3 %	25.2 %	-10.2 %	5.7 %	10.2 %
Balance Sheet
Total Assets	172	7,353	4,015	1,218	1,706
Total Liabilities	175	6,999	888	874	1,530
Shareholders Equity	-2	353	3,127	344	176.458