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 (switch to Discounted Cash Flow Analysis)
Dollar36Point32
Implied share price

Buy Undervalued by 34.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
CTL
CenturyTel, Inc.
CHL
China Mobile Ltd. (ADR)
Change
T
AT&T Inc.
Change
VZ
Verizon Communications Inc.
Change
DCM
NTT DoCoMo, Inc. (ADR)
Change
5.85 5.1 3.47 7.47 6.79 -0.72
All amounts in millions
from last financial year
         
Implied Share Price $36.32 $91.13 $27.49 $41.09 $2517.01
Market Cap 14,697 253,435 249,586 211,437 99,390
Net Debt 20,099 -417,344 121,030 104,909 -1,110,996
Enterprise Value (EV) 34,796 859,302 370,616 316,346 -1,017,307
Revenue 17,900 668,335 146,801 131,620 4,527,084
EBITDA 6,826 247,638 49,599 46,567 1,418,021
Percent 38.1 % 37.1 % 33.8 % 35.4 % 31.3 %
EBIT 2,637 110,532 27,582 30,550 792,087
Percent 14.7 % 16.5 % 18.8 % 23.2 % 17.5 %
Balance Sheet          
Total Assets 47,604 1,427,895 402,672 244,175 7,214,114
Total Liabilities 33,544 510,559 280,001 227,747 1,911,866
Shareholders Equity 14,060 917,336 122,671 16,428 5,302,248.0

Price history

Comments

No comments yet. Login to comment.