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)
Dollar61Point23
Implied share price

Buy Undervalued by 27.9%

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
8.29 5.69 7.87 10.78 -0.35 5.72
All amounts in millions
from last financial year
         
Implied Share Price $61.23 $45.03 $4.78 $109.17 $24.76
Market Cap 15,580 64,220 32,785 28,763 21,068
Net Debt -6,064 -6,352 -5,115 -41,150 -2,805
Enterprise Value (EV) 9,516 57,868 17,810 -13,086 18,263
Revenue 19,282 25,281 11,763 246,920 9,715
EBITDA 1,672 7,350 1,652 37,889 3,193
Percent 8.7 % 29.1 % 14.0 % 15.3 % 32.9 %
EBIT 1,102 6,134 1,412 27,683 1,993
Percent 5.7 % 24.3 % 12.0 % 11.2 % 20.5 %
Balance Sheet          
Total Assets 25,577 50,796 21,063 284,363 30,063
Total Liabilities 14,692 19,375 12,452 137,838 8,484
Shareholders Equity 10,885 31,421 8,611 146,525 21,579.0

Price history

Comments

No comments yet. Login to comment.