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)
Dollar140Point22
Implied share price

Buy Undervalued by 192.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
ASX
ASX Ltd.
GS
Goldman Sachs Group, Inc.
Change
MS
Morgan Stanley
Change
BLK
BlackRock, Inc.
Change
UBS
UBS AG (USA)
Change
27.34 2.99 32.38 37.01 11.97
All amounts in millions
from last financial year
         
Implied Share Price $140.22 $0.00 $0.00 $836.06 0
Market Cap 9,271 67,497 60,604 60,250 52,925
Net Debt -7,072 382,024 306,835 -1,301 177,631
Enterprise Value (EV) 2,198 449,521 367,439 59,023 228,892
Revenue 907 39,395 37,897 11,401 0
EBITDA 734 13,882 9,928 4,933 0
Percent 80.9 % 35.2 % 26.2 % 43.3 % n/a %
EBIT 691 12,891 8,495 4,686 0
Percent 76.2 % 32.7 % 22.4 % 41.1 % n/a %
Balance Sheet          
Total Assets 10,451 861,395 787,465 225,261 942,819
Total Liabilities 6,627 774,667 712,283 196,758 887,506
Shareholders Equity 3,824 86,728 75,182 28,503 55,313.0

Comments

No comments yet. Login to comment.