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?
Dollar57Point11
Implied share price

Buy Undervalued by 56.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
VECO
Veeco Instruments 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
6.0 3.23 5.26 1.54 11.03 16.5
All amounts in millions
from last financial year
         
Implied Share Price $57.11 $27.85 $73.65 $19.22 $31.74
Market Cap 1,429 121,789 100,360 40,595 31,839
Net Debt -488 -4,714 -33,967 1,721 -1,938
Enterprise Value (EV) 940 116,463 481,669 42,316 22,020
Revenue 979 53,341 506,248 12,825 4,731
EBITDA 291 22,160 312,424 3,838 1,334
Percent 29.7 % 41.5 % 61.7 % 29.9 % 28.2 %
EBIT 278 14,638 181,082 2,539 1,149
Percent 28.4 % 27.4 % 35.8 % 19.8 % 24.3 %
Balance Sheet          
Total Assets 936 84,351 955,034 20,021 7,410
Total Liabilities 175 33,148 231,836 9,060 3,343
Shareholders Equity 760 51,203 723,197 10,961 4,066.893

Comments

No comments yet. Login to comment.