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)
Dollar10Point75
Implied share price

Buy Undervalued by 124.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
SKT
SKY Network Television Limited
CMCSA
Comcast Corporation
Change
DIS
The Walt Disney Company
Change
CHTR
Charter Communications, Inc.
Change
TWC
Time Warner Cable Inc.
Change
13.86 6.74 9.7 10.37 33.06 9.95
All amounts in millions
from last financial year
         
Implied Share Price $10.75 $103.76 $126.22 $38.42 $321.37
Market Cap 1,867 162,315 148,480 74,307 59,662
Net Debt 325 50,220 13,067 35,718 21,332
Enterprise Value (EV) 2,193 239,488 161,547 110,025 80,972
Revenue 928 74,510 52,465 9,754 23,697
EBITDA 325 24,678 15,578 3,328 8,138
Percent 35.0 % 33.1 % 29.7 % 34.1 % 34.3 %
EBIT 225 15,998 13,224 1,203 4,442
Percent 24.2 % 21.5 % 25.2 % 12.3 % 18.7 %
Balance Sheet          
Total Assets 1,943 166,574 88,182 39,316 49,277
Total Liabilities 613 114,305 43,657 39,362 40,282
Shareholders Equity 1,329 52,269 44,525 -46 8,995.0

Comments

No comments yet. Login to comment.