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)
Dollar143Point84
Implied share price

Buy Undervalued by 395.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
NYX
NYSE Euronext
GS
Goldman Sachs Group, Inc.
Change
MS
Morgan Stanley
Change
BLK
BlackRock, Inc.
Change
BEN
Franklin Resources, Inc.
Change
37.26 9.24 13.77 112.59 19.35 14.07
All amounts in millions
from last financial year
         
Implied Share Price $143.84 $1161.28 $0.00 $308.17 $228.45
Market Cap 7,582 75,792 37,719 30,225 22,381
Net Debt 2,292 230,341 196,590 960 -4,443
Enterprise Value (EV) 9,874 306,133 234,309 31,185 17,938
Revenue 4,687 51,673 30,070 4,700 4,194
EBITDA 1,069 22,224 2,081 1,612 1,274
Percent 22.8 % 43.0 % 6.9 % 34.3 % 30.4 %
EBIT 803 20,490 857 1,380 1,202
Percent 17.1 % 39.7 % 2.9 % 29.4 % 28.7 %
Balance Sheet          
Total Assets 14,382 848,942 771,462 177,994 9,468
Total Liabilities 7,511 778,228 724,774 153,665 1,836
Shareholders Equity 6,871 70,714 46,688 24,329 7,632.173

Price history

Comments

No comments yet. Login to comment.