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)
Dollar1Point66
Implied share price

Buy Undervalued by 72.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
FXJ
Fairfax Media Limited
NWS
News Corporation (CHESS)
Change
NWS.A
News Corporation
Change
TRI
Thomson Reuters Corporation
Change
RUK
Reed Elsevier plc (ADR)
Change
14.52 8.54 14.88 8.48 14.08 21.74
All amounts in millions
from last financial year
         
Implied Share Price $1.66 $34.43 $33.68 $55.90 $12.20
Market Cap 2,207 81,297 48,868 39,916 39,176
Net Debt 98 9,799 2,815 7,626 3,780
Enterprise Value (EV) 2,305 91,792 51,236 47,811 43,220
Revenue 1,817 27,675 33,405 12,209 5,971
EBITDA 269 6,168 6,041 3,395 1,988
Percent 14.8 % 22.3 % 18.1 % 27.8 % 33.3 %
EBIT 199 5,371 4,850 1,715 1,468
Percent 11.0 % 19.4 % 14.5 % 14.0 % 24.6 %
Balance Sheet          
Total Assets 1,644 50,944 61,980 29,135 11,185
Total Liabilities 733 33,946 32,474 16,522 9,041
Shareholders Equity 910 16,998 29,506 12,613 2,144.0

Comments

No comments yet. Login to comment.