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)
Dollar2Point08
Implied share price

Sell Overvalued by 83.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
AMAT
Applied Materials, Inc.
INTC
Intel Corporation
Change
TXN
Texas Instruments Incorporated
Change
BRCM
Broadcom Corporation
Change
FSLR
First Solar, Inc.
Change
14.56 279.55 9.86 8.84 54.97 13.39
All amounts in millions
from last financial year
         
Implied Share Price $2.08 $30.87 $40.55 $12.80 $148.34
Market Cap 16,934 120,071 30,573 18,629 11,688
Net Debt -2,012 -11,699 -2,925 -1,929 -609
Enterprise Value (EV) 14,922 108,372 27,648 16,700 11,078
Revenue 5,013 35,127 10,427 4,490 2,066
Balance Sheet          
Total Assets 9,574 53,095 12,119 5,127 3,349
Total Liabilities 2,479 11,391 2,397 1,235 696
Shareholders Equity 7,094 41,704 9,722 3,891 2,652.787

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.