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)
Dollar71Point28
Implied share price

Buy Undervalued by 48.9%

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
10.25 5.69 10.32 11.15 -0.41 8.63
All amounts in millions
from last financial year
         
Implied Share Price $71.28 $55.62 $5.24 $133.44 $23.86
Market Cap 15,580 82,229 32,697 26,057 21,603
Net Debt -6,064 -6,352 -7,768 -41,150 -118
Enterprise Value (EV) 9,516 75,877 24,434 -15,862 21,485
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 28,547
Total Liabilities 14,692 19,375 10,423 137,838 9,759
Shareholders Equity 10,885 31,421 10,503 146,525 18,788.0

Price history

Comments

No comments yet. Login to comment.