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?
Dollar5Point62
Implied share price

Buy Undervalued by 80.7%

5% margin of safety What's this?

EV / Revenue
Use Average
GRRF
China GrenTech Corporation Limited (ADR)
CHL
China Mobile Ltd. (ADR)
Change
T
AT&T Inc.
Change
VZ
Verizon Communications Inc.
Change
DCM
NTT DoCoMo, Inc. (ADR)
Change
2.05 1.19 1.29 2.52 2.4 -0.22
All amounts in millions
from last financial year
         
Implied Share Price $5.62 $87.24 $29.20 $40.40 $2778.46
Market Cap 70 253,435 249,586 211,437 99,390
Net Debt 213 -417,344 121,030 104,909 -1,110,996
Enterprise Value (EV) 2,046 859,302 370,616 316,346 -1,017,307
Revenue 1,720 668,335 146,801 131,620 4,527,084
EBITDA 0 247,638 49,599 46,567 1,418,021
Percent n/a % 37.1 % 33.8 % 35.4 % 31.3 %
EBIT 155 110,532 27,582 30,550 792,087
Percent 9.0 % 16.5 % 18.8 % 23.2 % 17.5 %
Balance Sheet          
Total Assets 3,419 1,427,895 402,672 244,175 7,214,114
Total Liabilities 1,872 510,559 280,001 227,747 1,911,866
Shareholders Equity 1,546 917,336 122,671 16,428 5,302,248.0

Comments

No comments yet. Login to comment.