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?
Dollar594Point24
Implied share price

Buy Undervalued by 990300.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
YLO
Yellow Media Inc
GS
Goldman Sachs Group, Inc.
Change
MS
Morgan Stanley
Change
BLK
BlackRock, Inc.
Change
UBS
UBS AG (USA)
Change
27.34 2.9 32.38 37.01 11.97
All amounts in millions
from last financial year
         
Implied Share Price $594.24 $0.00 $0.00 $836.06 0
Market Cap 25 67,497 60,604 60,250 52,925
Net Debt 1,971 382,024 306,835 -1,301 177,631
Enterprise Value (EV) 1,973 449,521 367,439 59,023 228,892
Revenue 1,328 39,395 37,897 11,401 0
EBITDA 679 13,882 9,928 4,933 0
Percent 51.1 % 35.2 % 26.2 % 43.3 % n/a %
EBIT 518 12,891 8,495 4,686 0
Percent 39.0 % 32.7 % 22.4 % 41.1 % n/a %
Balance Sheet          
Total Assets 5,048 861,395 787,465 225,261 942,819
Total Liabilities 2,815 774,667 712,283 196,758 887,506
Shareholders Equity 2,233 86,728 75,182 28,503 55,313.0

Comments

No comments yet. Login to comment.