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)
Dollar84Point53
Implied share price

Buy Undervalued by 76.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
MOT
Motorola, Inc.
QCOM
QUALCOMM, Inc.
Change
ERIC
Telefonaktiebolaget LM Ericsson (ADR)
Change
GLW
Corning Incorporated
Change
NOK
Nokia Corporation (ADR)
Change
12.83 5.69 9.71 -0.28 24.07
All amounts in millions
from last financial year
         
Implied Share Price $84.53 $80.72 $137.89 0 $4.46
Market Cap 15,580 105,060 40,173 31,046 29,183
Net Debt -6,064 -17,565 -48,014 -12,100 -2,559
Enterprise Value (EV) 9,516 87,495 -8,724 18,946 25,947
Revenue 19,282 26,487 227,983 9,715 12,709
EBITDA 1,672 9,008 31,064 0 1,078
Percent 8.7 % 34.0 % 13.6 % n/a % 8.5 %
EBIT 1,102 7,856 21,119 0 518
Percent 5.7 % 29.7 % 9.3 % n/a % 4.1 %
Balance Sheet          
Total Assets 25,577 48,574 293,558 30,063 25,191
Total Liabilities 14,692 9,405 149,252 8,484 18,723
Shareholders Equity 10,885 39,169 144,306 21,579 6,468.0

Price history

Comments

No comments yet. Login to comment.