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?
Dollar15Point03
Implied share price

Sell Overvalued by 20.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
XOXO
XO Group Inc
WU
The Western Union Company
Change
IACI
IAC/InterActiveCorp
Change
GRPN
Groupon Inc
Change
HSNI
HSN, Inc.
Change
13.4 17.88 8.67 12.81 32.82 7.82
All amounts in millions
from last financial year
         
Implied Share Price $15.03 $33.33 $63.57 $3.04 $73.08
Market Cap 500 9,847 4,822 3,120 1,992
Net Debt -88 1,900 246 -795 569
Enterprise Value (EV) 412 11,747 5,068 2,327 2,561
Revenue 141 5,483 3,230 3,119 3,690
EBITDA 23 1,354 395 70 327
Percent 16.3 % 24.7 % 12.3 % 2.3 % 8.9 %
EBIT 17 1,084 193 -62 284
Percent 12.4 % 19.8 % 6.0 % -2.0 % 7.7 %
Balance Sheet          
Total Assets 196 9,449 5,188 1,796 1,334
Total Liabilities 37 8,044 3,384 1,326 1,188
Shareholders Equity 159 1,404 1,804 469 146.562

Price history

Comments

No comments yet. Login to comment.