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)
Dollar4Point06
Implied share price

Sell Overvalued by 19.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
TLS
Telstra Corporation Limited
CHL
China Mobile Ltd. (ADR)
Change
T
AT&T Inc.
Change
VZ
Verizon Communications Inc.
Change
DCM
NTT DoCoMo, Inc. (ADR)
Change
5.85 6.97 3.47 7.47 6.79 -0.72
All amounts in millions
from last financial year
         
Implied Share Price $4.06 $91.13 $27.49 $41.09 $2517.01
Market Cap 61,739 253,435 249,586 211,437 99,390
Net Debt 13,752 -417,344 121,030 104,909 -1,110,996
Enterprise Value (EV) 75,491 859,302 370,616 316,346 -1,017,307
Revenue 25,911 668,335 146,801 131,620 4,527,084
EBITDA 10,827 247,638 49,599 46,567 1,418,021
Percent 41.8 % 37.1 % 33.8 % 35.4 % 31.3 %
EBIT 5,804 110,532 27,582 30,550 792,087
Percent 22.4 % 16.5 % 18.8 % 23.2 % 17.5 %
Balance Sheet          
Total Assets 43,286 1,427,895 402,672 244,175 7,214,114
Total Liabilities 27,415 510,559 280,001 227,747 1,911,866
Shareholders Equity 15,871 917,336 122,671 16,428 5,302,248.0

Comments

No comments yet. Login to comment.