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)
Dollar9Point17
Implied share price

Sell Overvalued by 38.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
AMAT
Applied Materials, Inc.
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
ASML
ASML Holding N.V. (ADR)
Change
6.12 9.95 5.16 1.49 11.03 17.33
All amounts in millions
from last financial year
         
Implied Share Price $9.17 $28.36 $75.02 $19.61 $32.22
Market Cap 17,904 119,701 97,609 40,595 32,688
Net Debt 9 -4,714 -33,967 1,721 -1,938
Enterprise Value (EV) 17,913 114,385 464,559 42,316 23,140
Revenue 8,719 53,341 506,248 12,825 4,731
EBITDA 1,801 22,160 312,424 3,838 1,334
Percent 20.7 % 41.5 % 61.7 % 29.9 % 28.2 %
EBIT 1,379 14,638 181,082 2,539 1,149
Percent 15.8 % 27.4 % 35.8 % 19.8 % 24.3 %
Balance Sheet          
Total Assets 12,102 84,351 955,034 20,021 7,410
Total Liabilities 4,867 33,148 231,836 9,060 3,343
Shareholders Equity 7,235 51,203 723,197 10,961 4,066.893

Comments

No comments yet. Login to comment.