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)
Dollar1Point47
Implied share price

Buy Undervalued by 137.1%

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
14.27 7.9 14.88 8.48 13.68 21.12
All amounts in millions
from last financial year
         
Implied Share Price $1.47 $33.76 $33.07 $54.37 $11.68
Market Cap 638 81,297 48,868 38,925 37,274
Net Debt 449 9,799 2,815 7,520 3,780
Enterprise Value (EV) 1,087 91,792 51,236 46,435 41,649
Revenue 854 27,675 33,405 12,209 5,971
EBITDA 137 6,168 6,041 3,395 1,972
Percent 16.1 % 22.3 % 18.1 % 27.8 % 33.0 %
EBIT 102 5,371 4,850 1,715 1,452
Percent 12.0 % 19.4 % 14.5 % 14.0 % 24.3 %
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.