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)
Dollar14Point91
Implied share price

Sell Overvalued by 63.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
T
AT&T Inc.
CHL
China Mobile Ltd. (ADR)
Change
VZ
Verizon Communications Inc.
Change
DCM
NTT DoCoMo, Inc. (ADR)
Change
NTT
Nippon Telegraph & Telephone Corp. (ADR)
Change
4.29 7.47 3.47 6.79 -0.72 1.02
All amounts in millions
from last financial year
         
Implied Share Price $14.91 $72.26 $23.27 $1924.93 $5074.81
Market Cap 249,586 253,435 211,437 99,390 98,182
Net Debt 121,030 -417,344 104,909 -1,110,996 3,106,702
Enterprise Value (EV) 370,616 859,302 316,346 -1,017,307 3,201,223
Revenue 146,801 668,335 131,620 4,527,084 11,540,997
EBITDA 49,599 247,638 46,567 1,418,021 3,134,295
Percent 33.8 % 37.1 % 35.4 % 31.3 % 27.2 %
EBIT 27,582 110,532 30,550 792,087 1,367,970
Percent 18.8 % 16.5 % 23.2 % 17.5 % 11.9 %
Balance Sheet          
Total Assets 402,672 1,427,895 244,175 7,214,114 21,035,931
Total Liabilities 280,001 510,559 227,747 1,911,866 12,202,125
Shareholders Equity 122,671 917,336 16,428 5,302,248 8,833,806.0

Price history

Comments

No comments yet. Login to comment.