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)
Dollar7Point50
Implied share price

Buy Undervalued by 68.2%

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
RUK
Reed Elsevier plc (ADR)
Change
13.94 9.61 14.88 8.48 13.37 20.01
All amounts in millions
from last financial year
         
Implied Share Price $7.50 $32.90 $32.30 $52.93 $11.53
Market Cap 874 81,297 48,868 37,885 35,077
Net Debt 449 9,799 2,815 7,520 3,780
Enterprise Value (EV) 1,323 91,792 51,236 45,405 39,785
Revenue 854 27,675 33,405 12,209 5,971
EBITDA 137 6,168 6,041 3,395 1,988
Percent 16.1 % 22.3 % 18.1 % 27.8 % 33.3 %
EBIT 102 5,371 4,850 1,715 1,468
Percent 12.0 % 19.4 % 14.5 % 14.0 % 24.6 %
Balance Sheet          
Total Assets 1,134 50,944 61,980 29,095 11,185
Total Liabilities 707 33,946 32,474 16,482 9,041
Shareholders Equity 426 16,998 29,506 12,613 2,144.0

Comments

No comments yet. Login to comment.