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)
Pound87Point77
Implied share price

Buy Undervalued by 384.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
WPP
WPP Group plc
YHOO
Yahoo! Inc.
Change
WPPGY
WPP PLC (ADR)
Change
OMC
Omnicom Group Inc.
Change
IPG
Interpublic Group of Companies, Inc.
Change
59.41 13.56 78.71 80.27 9.87 9.01
All amounts in millions
from last financial year
         
Implied Share Price £87.77 $34.51 $86.91 $547.17 $151.81
Market Cap 23,206 42,011 30,141 19,881 9,011
Net Debt 3,210 -4,623 3,210 1,951 252
Enterprise Value (EV) 26,417 37,388 156,366 21,832 9,264
Revenue 12,235 4,968 12,235 15,134 7,613
EBITDA 1,948 475 1,948 2,211 1,028
Percent 15.9 % 9.6 % 15.9 % 14.6 % 13.5 %
EBIT 1,579 -134 1,579 1,920 871
Percent 12.9 % -2.7 % 12.9 % 12.7 % 11.4 %
Balance Sheet          
Total Assets 28,749 45,203 28,749 22,110 12,585
Total Liabilities 21,111 16,160 21,111 19,658 10,619
Shareholders Equity 7,637 29,043 7,637 2,452 1,965.5

Comments

No comments yet. Login to comment.