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?
Dollar0Point16
Implied share price

Sell Overvalued by 98.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
HSOL
Hanwha Solarone Co Ltd
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
AVGO
Avago Technologies Ltd
Change
8.77 269.72 7.5 0.84 13.22 25.39
All amounts in millions
from last financial year
         
Implied Share Price $0.16 $43.33 $197.19 $45.85 $55.29
Market Cap 874 175,709 152,319 69,783 67,478
Net Debt 870 -2,643 -335,470 902 2,050
Enterprise Value (EV) 49,412 173,066 455,405 70,685 69,528
Revenue 1,800 55,355 843,497 13,000 6,824
EBITDA 183 23,067 544,665 5,346 2,738
Percent 10.2 % 41.7 % 64.6 % 41.1 % 40.1 %
EBIT 99 14,356 322,159 4,213 1,776
Percent 5.5 % 25.9 % 38.2 % 32.4 % 26.0 %
Balance Sheet          
Total Assets 2,547 101,459 1,657,518 16,230 10,515
Total Liabilities 2,207 40,374 435,846 6,284 5,801
Shareholders Equity 340 61,085 1,221,671 9,946 4,714.0

Comments

No comments yet. Login to comment.