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)
Dollar116Point14
Implied share price

Buy Undervalued by 72.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
CMCSA
Comcast Corporation
DIS
The Walt Disney Company
Change
CHTR
Charter Communications, Inc.
Change
TWC
Time Warner Cable Inc.
Change
TWX
Time Warner Inc.
Change
15.27 9.7 10.37 33.06 9.95 10.63
All amounts in millions
from last financial year
         
Implied Share Price $116.14 $139.89 $55.75 $361.71 $122.21
Market Cap 162,315 148,480 74,307 59,662 59,629
Net Debt 50,220 13,067 35,718 21,332 21,637
Enterprise Value (EV) 239,488 161,547 110,025 80,972 81,266
Revenue 74,510 52,465 9,754 23,697 28,118
EBITDA 24,678 15,578 3,328 8,138 7,642
Percent 33.1 % 29.7 % 34.1 % 34.3 % 27.2 %
EBIT 15,998 13,224 1,203 4,442 6,961
Percent 21.5 % 25.2 % 12.3 % 18.7 % 24.8 %
Balance Sheet          
Total Assets 166,574 88,182 39,316 49,277 63,848
Total Liabilities 114,305 43,657 39,362 40,282 40,229
Shareholders Equity 52,269 44,525 -46 8,995 23,619.0

Comments

No comments yet. Login to comment.