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  

What's this?
Dollar12Point19
Implied share price

Buy Undervalued by 47.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
VNET
21Vianet Group Inc
GOOG
Google Inc.
Change
PCLN
priceline.com Incorporated
Change
BIDU
Baidu.com, Inc. (ADR)
Change
LNKD
Linkedin Corporation
Change
23.07 17.09 20.18 21.48 -1.49 88.83
All amounts in millions
from last financial year
         
Implied Share Price $12.19 $918.44 $1577.09 $12616.50 $60.94
Market Cap 719 550,905 72,361 67,943 25,935
Net Debt 1,595 -67,846 3,509 -32,858 -1,992
Enterprise Value (EV) 5,901 492,935 75,870 -26,063 23,941
Revenue 3,634 74,989 9,223 66,381 2,990
Balance Sheet          
Total Assets 10,847 147,461 17,420 147,853 7,011
Total Liabilities 6,832 27,130 8,625 67,597 2,542
Shareholders Equity 4,014 120,331 8,795 80,255 4,468.643

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.