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)
Dollar3Point39
Implied share price

Buy Undervalued by 384.3%

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
RUK
Reed Elsevier plc (ADR)
Change
ENL
Reed Elsevier NV (ADR)
Change
24.09 7.08 14.88 8.48 66.08 29.14
All amounts in millions
from last financial year
         
Implied Share Price $3.39 $59.92 $56.62 $21.46 $34.20
Market Cap 720 81,297 48,868 32,136 32,136
Net Debt 432 9,799 2,815 0 -2
Enterprise Value (EV) 1,152 91,792 51,236 68,370 29,359
Revenue 833 27,675 33,405 3,192 3,560
EBITDA 162 6,168 6,041 1,034 1,007
Percent 19.5 % 22.3 % 18.1 % 32.4 % 28.3 %
EBIT 128 5,371 4,850 735 820
Percent 15.5 % 19.4 % 14.5 % 23.0 % 23.0 %
Balance Sheet          
Total Assets 1,254 50,944 61,980 1,266 1,494
Total Liabilities 892 33,946 32,474 2 60
Shareholders Equity 361 16,998 29,506 1,264 1,434.0

Comments

No comments yet. Login to comment.