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?
Dollar93Point92
Implied share price

Buy Undervalued by 50.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
CHL
China Mobile Ltd. (ADR)
T
AT&T Inc.
Change
VZ
Verizon Communications Inc.
Change
DCM
NTT DoCoMo, Inc. (ADR)
Change
NTT
Nippon Telegraph & Telephone Corp. (ADR)
Change
6.08 3.47 7.47 6.79 -0.72 1.02
All amounts in millions
from last financial year
         
Implied Share Price $93.92 $29.35 $43.73 $2604.50 $7830.35
Market Cap 253,435 249,586 211,437 99,390 98,182
Net Debt -417,344 121,030 104,909 -1,110,996 3,106,702
Enterprise Value (EV) 859,302 370,616 316,346 -1,017,307 3,201,223
Revenue 668,335 146,801 131,620 4,527,084 11,540,997
EBITDA 247,638 49,599 46,567 1,418,021 3,134,295
Percent 37.1 % 33.8 % 35.4 % 31.3 % 27.2 %
EBIT 110,532 27,582 30,550 792,087 1,367,970
Percent 16.5 % 18.8 % 23.2 % 17.5 % 11.9 %
Balance Sheet          
Total Assets 1,427,895 402,672 244,175 7,214,114 21,035,931
Total Liabilities 510,559 280,001 227,747 1,911,866 12,202,125
Shareholders Equity 917,336 122,671 16,428 5,302,248 8,833,806.0

Price history

Comments

No comments yet. Login to comment.