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  

What's this?
Dollar5Point75
Implied share price

Buy Undervalued by 666.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
UTSI
UTStarcom, Inc.
CHL
China Mobile Ltd. (ADR)
Change
T
AT&T Inc.
Change
VZ
Verizon Communications Inc.
Change
VOD
Vodafone Group Plc (ADR)
Change
25.82 -8.57 2.83 8.29 5.31 104.49
All amounts in millions
from last financial year
         
Implied Share Price $5.75 $346.36 $141.16 $318.65 $7.06
Market Cap 110 223,606 200,243 148,972 148,771
Net Debt -304 -397,849 64,976 48,424 26,159
Enterprise Value (EV) -189 719,729 266,820 197,402 1,511,413
Revenue 320 560,413 127,434 115,846 46,417
EBITDA 22 254,257 32,168 37,190 14,465
Percent 6.9 % 45.4 % 25.2 % 32.1 % 31.2 %
EBIT 19 153,341 14,025 20,730 6,606
Percent 6.0 % 27.4 % 11.0 % 17.9 % 14.2 %
Balance Sheet          
Total Assets 600 1,052,109 272,315 225,222 139,576
Total Liabilities 336 328,662 179,953 192,065 62,641
Shareholders Equity 264 723,447 92,362 33,157 76,935.0

Comments

No comments yet. Login to comment.