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)
Dollar32Point20
Implied share price

Within margin of safety Undervalued by 2.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
KLAC
KLA-Tencor Corporation
INTC
Intel Corporation
Change
TXN
Texas Instruments Incorporated
Change
BRCM
Broadcom Corporation
Change
AMAT
Applied Materials, Inc.
Change
38.73 37.89 9.86 8.84 54.97 279.55
All amounts in millions
from last financial year
         
Implied Share Price $32.20 $78.64 $103.82 $27.59 $3.04
Market Cap 5,366 120,071 30,573 18,629 16,934
Net Debt -584 -11,699 -2,925 -1,929 -2,012
Enterprise Value (EV) 4,782 108,372 27,648 16,700 14,922
Revenue 1,520 35,127 10,427 4,490 5,013
EBITDA 126 10,994 3,128 303 53
Percent 8.3 % 31.3 % 30.0 % 6.8 % 1.1 %
EBIT 2 5,942 2,203 198 -237
Percent 0.1 % 16.9 % 21.1 % 4.4 % -4.7 %
Balance Sheet          
Total Assets 3,609 53,095 12,119 5,127 9,574
Total Liabilities 1,425 11,391 2,397 1,235 2,479
Shareholders Equity 2,184 41,704 9,722 3,891 7,094.608

Comments

No comments yet. Login to comment.