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?
Dollar3Point66
Implied share price

Buy Undervalued by 28.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
CBS
CBS Canterbury
V
Visa Inc.
Change
AXP
American Express Company
Change
FIS
Fidelity National Information Services
Change
DFS
Discover Financial Services
Change
19.32 14.0 19.94 16.95 20.07
All amounts in millions
from last financial year
         
Implied Share Price $3.66 $80.72 $89.18 $72.54 0
Market Cap 35 196,466 59,380 25,101 23,329
Net Debt -8 -6,015 105,344 10,391 24,650
Enterprise Value (EV) 26 190,831 164,724 35,492 47,979
Revenue 32 13,880 34,441 6,595 0
EBITDA 1 9,572 9,717 1,768 0
Percent 5.8 % 69.0 % 28.2 % 26.8 % n/a %
EBIT 1 9,078 8,674 1,099 0
Percent 3.7 % 65.4 % 25.2 % 16.7 % n/a %
Balance Sheet          
Total Assets 540 39,367 161,184 26,200 86,799
Total Liabilities 489 9,525 140,511 16,879 75,524
Shareholders Equity 51 29,842 20,673 9,321 11,275.0

Comments

No comments yet. Login to comment.