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)
Dollar102Point18
Implied share price

Buy Undervalued by 95.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
AKAM
Akamai Technologies, Inc.
GOOG
Google Inc.
Change
PCLN
priceline.com Incorporated
Change
BIDU
Baidu.com, Inc. (ADR)
Change
LNKD
Linkedin Corporation
Change
23.07 11.7 20.18 21.48 -1.49 88.83
All amounts in millions
from last financial year
         
Implied Share Price $102.18 $918.44 $1577.09 $12616.50 $60.94
Market Cap 9,122 550,905 72,361 67,943 25,935
Net Debt -131 -67,846 3,509 -32,858 -1,992
Enterprise Value (EV) 8,990 492,935 75,870 -26,063 23,941
Revenue 2,197 74,989 9,223 66,381 2,990
EBITDA 768 24,423 3,531 17,532 269
Percent 35.0 % 32.6 % 38.3 % 26.4 % 9.0 %
EBIT 468 19,360 3,258 11,671 -150
Percent 21.3 % 25.8 % 35.3 % 17.6 % -5.0 %
Balance Sheet          
Total Assets 4,181 147,461 17,420 147,853 7,011
Total Liabilities 1,060 27,130 8,625 67,597 2,542
Shareholders Equity 3,120 120,331 8,795 80,255 4,468.643

Comments

No comments yet. Login to comment.