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)
Dollar3Point96
Implied share price

Buy Undervalued by 12.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
WAN
West Australian Newspapers Holdings
NWS
News Corporation (CHESS)
Change
NWS.A
News Corporation
Change
TRI
Thomson Reuters Corporation
Change
RUK
Reed Elsevier plc (ADR)
Change
14.52 13.63 14.88 8.48 14.08 21.74
All amounts in millions
from last financial year
         
Implied Share Price $3.96 $34.43 $33.68 $55.90 $12.20
Market Cap 2,272 81,297 48,868 39,916 39,176
Net Debt 1,943 9,799 2,815 7,626 3,780
Enterprise Value (EV) 4,086 91,792 51,236 47,811 43,220
Revenue 725 27,675 33,405 12,209 5,971
EBITDA 299 6,168 6,041 3,395 1,988
Percent 41.3 % 22.3 % 18.1 % 27.8 % 33.3 %
EBIT 236 5,371 4,850 1,715 1,468
Percent 32.6 % 19.4 % 14.5 % 14.0 % 24.6 %
Balance Sheet          
Total Assets 5,087 50,944 61,980 29,135 11,185
Total Liabilities 2,576 33,946 32,474 16,522 9,041
Shareholders Equity 2,511 16,998 29,506 12,613 2,144.0

Comments

No comments yet. Login to comment.