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)
Dollar1Point36
Implied share price

Buy Undervalued by 78.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
APN
APN News and Media Limited
NWS
News Corporation (CHESS)
Change
NWS.A
News Corporation
Change
TRI
Thomson Reuters Corporation
Change
TRI
Thomson Reuters Corporation (USA)
Change
11.99 7.94 14.88 8.48 11.53 10.5
All amounts in millions
from last financial year
         
Implied Share Price $1.36 $27.71 $27.63 $45.88 $45.73
Market Cap 782 81,297 48,868 35,121 31,241
Net Debt 432 9,799 2,815 6,839 6,839
Enterprise Value (EV) 1,214 91,792 51,236 41,851 38,100
Revenue 823 27,675 33,405 12,702 12,702
EBITDA 153 6,168 6,041 3,630 3,630
Percent 18.6 % 22.3 % 18.1 % 28.6 % 28.6 %
EBIT 119 5,371 4,850 1,800 1,800
Percent 14.5 % 19.4 % 14.5 % 14.2 % 14.2 %
Balance Sheet          
Total Assets 1,254 50,944 61,980 32,439 32,439
Total Liabilities 892 33,946 32,474 16,403 16,403
Shareholders Equity 361 16,998 29,506 16,036 16,036.0

Comments

No comments yet. Login to comment.