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)
Dollar135Point08
Implied share price

Buy Undervalued by 46.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
DIS
The Walt Disney Company
CMCSA
Comcast Corporation
Change
CHTR
Charter Communications, Inc.
Change
TWC
Time Warner Cable Inc.
Change
TWX
Time Warner Inc.
Change
14.77 10.37 9.7 33.06 9.95 10.63
All amounts in millions
from last financial year
         
Implied Share Price $135.08 $111.79 $49.65 $347.52 $117.34
Market Cap 148,480 162,315 74,307 59,662 59,629
Net Debt 13,067 50,220 35,718 21,332 21,637
Enterprise Value (EV) 161,547 239,488 110,025 80,972 81,266
Revenue 52,465 74,510 9,754 23,697 28,118
EBITDA 15,578 24,678 3,328 8,138 7,642
Percent 29.7 % 33.1 % 34.1 % 34.3 % 27.2 %
EBIT 13,224 15,998 1,203 4,442 6,961
Percent 25.2 % 21.5 % 12.3 % 18.7 % 24.8 %
Balance Sheet          
Total Assets 88,182 166,574 39,316 49,277 63,848
Total Liabilities 43,657 114,305 39,362 40,282 40,229
Shareholders Equity 44,525 52,269 -46 8,995 23,619.0

Price history

Comments

No comments yet. Login to comment.