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)
Dollar68Point54
Implied share price

Buy Undervalued by 43.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
MOT
Motorola, Inc.
QCOM
QUALCOMM, Inc.
Change
NOK
Nokia Corporation (ADR)
Change
ERIC
Telefonaktiebolaget LM Ericsson (ADR)
Change
GLW
Corning Incorporated
Change
9.72 5.69 9.23 11.78 -0.39 8.06
All amounts in millions
from last financial year
         
Implied Share Price $68.54 $52.95 $5.08 $127.14 $22.64
Market Cap 15,580 74,209 33,764 26,576 20,227
Net Debt -6,064 -6,352 -7,768 -41,150 -138
Enterprise Value (EV) 9,516 67,857 25,821 -14,787 20,089
Revenue 19,282 25,281 12,499 246,920 9,111
EBITDA 1,672 7,350 2,192 38,404 2,491
Percent 8.7 % 29.1 % 17.5 % 15.6 % 27.3 %
EBIT 1,102 6,134 1,873 28,181 1,307
Percent 5.7 % 24.3 % 15.0 % 11.4 % 14.3 %
Balance Sheet          
Total Assets 25,577 50,796 20,926 284,363 28,527
Total Liabilities 14,692 19,375 10,423 137,838 9,739
Shareholders Equity 10,885 31,421 10,503 146,525 18,788.0

Price history

Comments

No comments yet. Login to comment.