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)
Pound6Point55
Implied share price

Buy Undervalued by 49.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
DMGT
Daily Mail and General Trust plc
NWS
News Corporation (CHESS)
Change
NWS.A
News Corporation
Change
TRI
Thomson Reuters Corporation
Change
RUK
Reed Elsevier plc (ADR)
Change
14.52 10.72 14.88 8.48 14.08 21.74
All amounts in millions
from last financial year
         
Implied Share Price £6.55 $34.43 $33.68 $55.90 $12.20
Market Cap 1,683 81,297 48,868 39,916 39,176
Net Debt 685 9,799 2,815 7,626 3,780
Enterprise Value (EV) 2,358 91,792 51,236 47,811 43,220
Revenue 1,989 27,675 33,405 12,209 5,971
EBITDA 220 6,168 6,041 3,395 1,988
Percent 11.1 % 22.3 % 18.1 % 27.8 % 33.3 %
EBIT 96 5,371 4,850 1,715 1,468
Percent 4.9 % 19.4 % 14.5 % 14.0 % 24.6 %
Balance Sheet          
Total Assets 2,206 50,944 61,980 29,135 11,185
Total Liabilities 2,162 33,946 32,474 16,522 9,041
Shareholders Equity 44 16,998 29,506 12,613 2,144.0

Comments

No comments yet. Login to comment.