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)
Dollar26Point62
Implied share price

Buy Undervalued by 15.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
GLW
Corning Incorporated
QCOM
QUALCOMM, Inc.
Change
NOK
Nokia Corporation (ADR)
Change
ERIC
Telefonaktiebolaget LM Ericsson (ADR)
Change
MOT
Motorola, Inc.
Change
11.03 9.51 11.88 11.15 -0.49 5.69
All amounts in millions
from last financial year
         
Implied Share Price $26.62 $59.33 $5.54 $142.51 $75.29
Market Cap 23,806 93,679 32,170 22,549 15,580
Net Debt -118 -6,352 -7,768 -41,150 -6,064
Enterprise Value (EV) 23,688 87,327 24,438 -18,905 9,516
Revenue 9,111 25,281 12,499 246,920 19,282
EBITDA 2,491 7,350 2,192 38,404 1,672
Percent 27.3 % 29.1 % 17.5 % 15.6 % 8.7 %
EBIT 1,307 6,134 1,873 28,181 1,102
Percent 14.3 % 24.3 % 15.0 % 11.4 % 5.7 %
Balance Sheet          
Total Assets 28,547 50,796 20,926 284,363 25,577
Total Liabilities 9,759 19,375 10,423 137,838 14,692
Shareholders Equity 18,788 31,421 10,503 146,525 10,885.0

Price history

Comments

No comments yet. Login to comment.