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?
Dollar114Point26
Implied share price

Buy Undervalued by 145.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
RIM
Research In Motion Limited
QCOM
QUALCOMM, Inc.
Change
GLW
Corning Incorporated
Change
MOT
Motorola, Inc.
Change
JNPR
Juniper Networks, Inc.
Change
15.02 5.83 13.55 16.71 15.09 18.44
All amounts in millions
from last financial year
         
Implied Share Price $114.26 $43.15 $14.77 $7.70 $23.28
Market Cap 25,339 63,561 25,485 18,035 14,365
Net Debt -1,911 -11,069 -1,579 -3,856 -2,175
Enterprise Value (EV) 23,768 52,496 23,906 14,184 12,190
Revenue 14,953 10,416 5,395 22,044 3,315
EBITDA 4,075 3,874 1,431 940 660
Percent 27.3 % 37.2 % 26.5 % 4.3 % 19.9 %
EBIT 3,460 3,239 639 191 512
Percent 23.1 % 31.1 % 11.8 % 0.9 % 15.5 %
Balance Sheet          
Total Assets 10,204 27,445 21,295 25,603 7,590
Total Liabilities 2,601 7,129 5,752 15,828 1,768
Shareholders Equity 7,602 20,316 15,543 9,775 5,822.136

Comments

No comments yet. Login to comment.