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)
Dollar1Point22
Implied share price

Buy Undervalued by 24.5%

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
11.49 9.81 14.88 8.48 10.44 8.68
All amounts in millions
from last financial year
         
Implied Share Price $1.22 $26.36 $26.41 $55.43 $55.23
Market Cap 1,008 81,297 48,868 39,223 31,394
Net Debt 450 9,799 2,815 7,196 7,357
Enterprise Value (EV) 1,458 91,792 51,236 46,548 38,715
Revenue 845 27,675 33,405 12,607 12,607
EBITDA 148 6,168 6,041 4,458 4,458
Percent 17.6 % 22.3 % 18.1 % 35.4 % 35.4 %
EBIT 115 5,371 4,850 2,636 2,636
Percent 13.6 % 19.4 % 14.5 % 20.9 % 20.9 %
Balance Sheet          
Total Assets 1,128 50,944 61,980 30,597 30,597
Total Liabilities 691 33,946 32,474 16,419 16,419
Shareholders Equity 437 16,998 29,506 14,178 14,178.0

Comments

No comments yet. Login to comment.