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)
Dollar32Point69
Implied share price

Sell Overvalued by 43.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
SNDK
SanDisk Corporation
EMC
EMC Corporation
Change
STX
Seagate Technology
Change
WDC
Western Digital Corp.
Change
MU
Micron Technology, Inc.
Change
6.09 11.58 7.59 4.14 4.61 3.08
All amounts in millions
from last financial year
         
Implied Share Price $32.69 $19.41 $63.95 $78.89 $15.56
Market Cap 14,071 49,747 15,363 14,353 7,853
Net Debt -1,178 -4,456 745 -1,023 -159
Enterprise Value (EV) 12,895 45,290 16,108 13,590 7,694
Revenue 5,052 21,713 14,939 12,478 8,788
EBITDA 1,113 5,966 3,889 2,951 2,499
Percent 22.0 % 27.5 % 26.0 % 23.6 % 28.4 %
EBIT 696 4,074 3,112 2,126 394
Percent 13.8 % 18.8 % 20.8 % 17.0 % 4.5 %
Balance Sheet          
Total Assets 10,339 38,068 10,106 14,206 14,752
Total Liabilities 3,075 15,711 6,609 6,537 6,282
Shareholders Equity 7,263 22,357 3,497 7,669 8,470.0

Comments

No comments yet. Login to comment.