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?
Dollar15Point58
Implied share price

Sell Overvalued by 23.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
WWE
World Wrestling Entertainment, Inc.
NFLX
Netflix, Inc.
Change
CCL
Carnival Corporation
Change
CUK
Carnival plc (ADR)
Change
CCL
Carnival plc
Change
9.94 13.13 10.95 10.02 9.93 8.26
All amounts in millions
from last financial year
         
Implied Share Price $15.58 $89.22 $46.39 $46.11 £44.55
Market Cap 1,545 42,122 34,584 33,903 26,455
Net Debt -80 60 7,392 7,392 7,392
Enterprise Value (EV) 1,455 42,182 42,095 41,719 34,701
Revenue 658 6,779 15,714 15,714 15,714
EBITDA 110 3,852 4,200 4,200 4,200
Percent 16.8 % 56.8 % 26.7 % 26.7 % 26.7 %
EBIT 45 305 2,574 2,574 2,574
Percent 7.0 % 4.5 % 16.4 % 16.4 % 16.4 %
Balance Sheet          
Total Assets 409 10,202 39,237 39,237 39,237
Total Liabilities 199 7,979 15,466 15,466 15,466
Shareholders Equity 209 2,223 23,771 23,771 23,771.0

Price history

Comments

No comments yet. Login to comment.