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?
Dollar48Point10
Implied share price

Sell Overvalued by 71.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
AVGO
Avago Technologies Ltd
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
ASML
ASML Holding N.V. (ADR)
Change
7.73 25.39 7.5 0.84 13.22 23.1
All amounts in millions
from last financial year
         
Implied Share Price $48.10 $38.24 $175.29 $40.29 $39.28
Market Cap 67,478 175,709 152,319 69,783 45,957
Net Debt 2,050 -2,643 -335,470 902 -2,279
Enterprise Value (EV) 69,528 173,066 455,405 70,685 42,950
Revenue 6,824 55,355 843,497 13,000 6,287
EBITDA 2,738 23,067 544,665 5,346 1,859
Percent 40.1 % 41.7 % 64.6 % 41.1 % 29.6 %
EBIT 1,776 14,356 322,159 4,213 1,565
Percent 26.0 % 25.9 % 38.2 % 32.4 % 24.9 %
Balance Sheet          
Total Assets 10,515 101,459 1,657,518 16,230 13,295
Total Liabilities 5,801 40,374 435,846 6,284 4,906
Shareholders Equity 4,714 61,085 1,221,671 9,946 8,388.831

Comments

No comments yet. Login to comment.