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)
Dollar19Point49
Implied share price

Sell Overvalued by 10.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
CIEN
Ciena Corporation
QCOM
QUALCOMM, Inc.
Change
NOK
Nokia Corporation (ADR)
Change
GLW
Corning Incorporated
Change
ERIC
Telefonaktiebolaget LM Ericsson (ADR)
Change
11.35 12.55 11.88 11.15 9.51 -0.49
All amounts in millions
from last financial year
         
Implied Share Price $19.49 $60.90 $5.65 $27.37 $146.21
Market Cap 3,041 93,679 32,170 23,806 22,549
Net Debt 352 -6,352 -7,768 -118 -41,150
Enterprise Value (EV) 3,394 87,327 24,438 23,688 -18,905
Revenue 2,445 25,281 12,499 9,111 246,920
EBITDA 270 7,350 2,192 2,491 38,404
Percent 11.1 % 29.1 % 17.5 % 27.3 % 15.6 %
EBIT 134 6,134 1,873 1,307 28,181
Percent 5.5 % 24.3 % 15.0 % 14.3 % 11.4 %
Balance Sheet          
Total Assets 2,695 50,796 20,926 28,547 284,363
Total Liabilities 2,074 19,375 10,423 9,759 137,838
Shareholders Equity 620 31,421 10,503 18,788 146,525.0

Comments

No comments yet. Login to comment.