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)
Dollar50Point14
Implied share price

Buy Undervalued by 148.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
WU
The Western Union Company
IACI
IAC/InterActiveCorp
Change
GRPN
Groupon Inc
Change
HSNI
HSN, Inc.
Change
STMP
Stamps.com Inc.
Change
19.45 8.67 12.81 32.82 7.82 28.13
All amounts in millions
from last financial year
         
Implied Share Price $50.14 $93.66 $3.78 $110.99 $60.78
Market Cap 9,847 4,822 3,120 1,992 1,556
Net Debt 1,900 246 -795 569 87
Enterprise Value (EV) 11,747 5,068 2,327 2,561 1,644
Revenue 5,483 3,230 3,119 3,690 213
EBITDA 1,354 395 70 327 58
Percent 24.7 % 12.3 % 2.3 % 8.9 % 27.3 %
EBIT 1,084 193 -62 284 50
Percent 19.8 % 6.0 % -2.0 % 7.7 % 23.7 %
Balance Sheet          
Total Assets 9,449 5,188 1,796 1,334 528
Total Liabilities 8,044 3,384 1,326 1,188 289
Shareholders Equity 1,404 1,804 469 146 238.969

Price history

Comments

No comments yet. Login to comment.