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)
Dollar13Point86
Implied share price

Sell Overvalued by 44.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
NSM
National Semiconductor Corporation
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
ASML
ASML Holding N.V. (ADR)
Change
6.14 11.19 5.16 1.49 11.03 17.36
All amounts in millions
from last financial year
         
Implied Share Price $13.86 $28.44 $75.26 $19.68 $32.31
Market Cap 6,329 119,701 97,609 40,595 33,108
Net Debt -90 -4,714 -33,967 1,721 -1,938
Enterprise Value (EV) 6,238 114,385 464,559 42,316 23,168
Revenue 1,520 53,341 506,248 12,825 4,731
EBITDA 557 22,160 312,424 3,838 1,334
Percent 36.7 % 41.5 % 61.7 % 29.9 % 28.2 %
EBIT 477 14,638 181,082 2,539 1,149
Percent 31.4 % 27.4 % 35.8 % 19.8 % 24.3 %
Balance Sheet          
Total Assets 2,395 84,351 955,034 20,021 7,410
Total Liabilities 1,544 33,148 231,836 9,060 3,343
Shareholders Equity 850 51,203 723,197 10,961 4,066.893

Price history

Comments

No comments yet. Login to comment.