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)
Dollar7Point18
Implied share price

Sell Overvalued by 7.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
MOT
Motorola, Inc.
QCOM
QUALCOMM, Inc.
Change
RIM
Research In Motion Limited
Change
GLW
Corning Incorporated
Change
JNPR
Juniper Networks, Inc.
Change
13.65 15.03 13.39 7.33 18.53 19.06
All amounts in millions
from last financial year
         
Implied Share Price $7.18 $39.83 $104.14 $13.52 $21.28
Market Cap 17,988 62,955 31,796 28,093 14,773
Net Debt -3,856 -11,069 -1,911 -1,579 -2,175
Enterprise Value (EV) 14,132 51,886 29,884 26,514 12,598
Revenue 22,044 10,416 14,953 5,395 3,315
EBITDA 940 3,874 4,075 1,431 660
Percent 4.3 % 37.2 % 27.3 % 26.5 % 19.9 %
EBIT 191 3,239 3,460 639 512
Percent 0.9 % 31.1 % 23.1 % 11.8 % 15.5 %
Balance Sheet          
Total Assets 25,603 27,445 10,204 21,295 7,590
Total Liabilities 15,828 7,129 2,601 5,752 1,768
Shareholders Equity 9,775 20,316 7,602 15,543 5,822.136

Price history

Comments

No comments yet. Login to comment.