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)
Dollar20Point37
Implied share price

Within margin of safety Overvalued by 4.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
TER
Teradyne, Inc.
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
AVGO
Avago Technologies Ltd
Change
8.77 9.26 7.5 0.84 13.22 25.39
All amounts in millions
from last financial year
         
Implied Share Price $20.37 $43.33 $197.19 $45.85 $55.29
Market Cap 4,311 175,709 152,319 69,783 67,478
Net Debt -742 -2,643 -335,470 902 2,050
Enterprise Value (EV) 3,569 173,066 455,405 70,685 69,528
Revenue 1,639 55,355 843,497 13,000 6,824
EBITDA 385 23,067 544,665 5,346 2,738
Percent 23.5 % 41.7 % 64.6 % 41.1 % 40.1 %
EBIT 248 14,356 322,159 4,213 1,776
Percent 15.1 % 25.9 % 38.2 % 32.4 % 26.0 %
Balance Sheet          
Total Assets 2,548 101,459 1,657,518 16,230 10,515
Total Liabilities 582 40,374 435,846 6,284 5,801
Shareholders Equity 1,965 61,085 1,221,671 9,946 4,714.0

Price history

Comments

No comments yet. Login to comment.