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)
Dollar7Point65
Implied share price

Buy Undervalued by 493.0%

5% margin of safety What's this?

EV / Revenue
Use Average
TEN
Ten Network Holdings Limited
CMCSA
Comcast Corporation
Change
DIS
The Walt Disney Company
Change
CHTR
Charter Communications, Inc.
Change
TWC
Time Warner Cable Inc.
Change
4.54 0.94 3.21 3.08 11.28 3.42
All amounts in millions
from last financial year
         
Implied Share Price $7.65 $102.51 $140.18 $31.72 $303.32
Market Cap 467 162,315 148,480 74,307 59,662
Net Debt 140 50,220 13,067 35,718 21,332
Enterprise Value (EV) 618 239,488 161,547 110,025 80,972
Revenue 655 74,510 52,465 9,754 23,697
Balance Sheet          
Total Assets 858 166,574 88,182 39,316 49,277
Total Liabilities 448 114,305 43,657 39,362 40,282
Shareholders Equity 410 52,269 44,525 -46 8,995.0

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.