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)
Dollar2Point93
Implied share price

Within margin of safety Undervalued by 4.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
TEL
Telecom Corp of New Zealand
CHL
China Mobile Ltd. (ADR)
Change
T
AT&T Inc.
Change
VZ
Verizon Communications Inc.
Change
DCM
NTT DoCoMo, Inc. (ADR)
Change
5.85 5.62 3.47 7.47 6.79 -0.72
All amounts in millions
from last financial year
         
Implied Share Price $2.93 $91.13 $27.49 $41.09 $2517.01
Market Cap 5,119 253,435 249,586 211,437 99,390
Net Debt 858 -417,344 121,030 104,909 -1,110,996
Enterprise Value (EV) 6,016 859,302 370,616 316,346 -1,017,307
Revenue 4,189 668,335 146,801 131,620 4,527,084
EBITDA 1,070 247,638 49,599 46,567 1,418,021
Percent 25.5 % 37.1 % 33.8 % 35.4 % 31.3 %
EBIT 531 110,532 27,582 30,550 792,087
Percent 12.7 % 16.5 % 18.8 % 23.2 % 17.5 %
Balance Sheet          
Total Assets 3,493 1,427,895 402,672 244,175 7,214,114
Total Liabilities 2,086 510,559 280,001 227,747 1,911,866
Shareholders Equity 1,407 917,336 122,671 16,428 5,302,248.0

Comments

No comments yet. Login to comment.