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)
Dollar1Point62
Implied share price

Buy Undervalued by 523.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
APN
APN News and Media Limited
NWS
News Corporation (CHESS)
Change
NWSA
News Corp
Change
NWS.A
News Corporation
Change
TRI
Thomson Reuters Corporation
Change
10.85 4.47 11.99 11.59 8.48 10.0
All amounts in millions
from last financial year
         
Implied Share Price $1.62 $29.15 $29.15 $24.89 $37.61
Market Cap 168 75,808 72,517 48,868 28,301
Net Debt 458 5,829 5,829 2,815 5,948
Enterprise Value (EV) 630 80,982 78,251 51,236 34,208
Revenue 867 33,706 33,706 33,405 13,132
EBITDA 141 6,754 6,754 6,041 3,422
Percent 16.3 % 20.0 % 20.0 % 18.1 % 26.1 %
EBIT 110 5,575 5,575 4,850 1,687
Percent 12.7 % 16.5 % 16.5 % 14.5 % 12.8 %
Balance Sheet          
Total Assets 1,346 56,663 56,663 61,980 32,537
Total Liabilities 941 31,979 31,979 32,474 15,392
Shareholders Equity 405 24,684 24,684 29,506 17,145.0

Comments

No comments yet. Login to comment.