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)
Dollar1Point50
Implied share price

Buy Undervalued by 177.8%

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
ENL
Reed Elsevier NV (ADR)
Change
13.4 6.76 14.88 8.48 13.25 16.8
All amounts in millions
from last financial year
         
Implied Share Price $1.50 $31.45 $30.99 $52.54 $13.43
Market Cap 550 81,297 48,868 39,659 36,992
Net Debt 450 9,799 2,815 7,111 -6
Enterprise Value (EV) 1,006 91,792 51,236 46,770 17,522
Revenue 845 27,675 33,405 12,607 3,579
EBITDA 148 6,168 6,041 3,529 1,043
Percent 17.6 % 22.3 % 18.1 % 28.0 % 29.1 %
EBIT 115 5,371 4,850 1,707 865
Percent 13.6 % 19.4 % 14.5 % 13.5 % 24.2 %
Balance Sheet          
Total Assets 1,128 50,944 61,980 30,597 1,421
Total Liabilities 691 33,946 32,474 16,419 62
Shareholders Equity 437 16,998 29,506 14,178 1,359.0

Comments

No comments yet. Login to comment.