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)
Dollar78Point16
Implied share price

Buy Undervalued by 145.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
FII
Federated Investors, Inc.
GS
Goldman Sachs Group, Inc.
Change
MS
Morgan Stanley
Change
BLK
BlackRock, Inc.
Change
UBS
UBS AG (USA)
Change
27.34 10.85 32.38 37.01 11.97
All amounts in millions
from last financial year
         
Implied Share Price $78.16 $0.00 $0.00 $836.06 0
Market Cap 3,277 67,497 60,604 60,250 52,925
Net Debt -130 382,024 306,835 -1,301 177,631
Enterprise Value (EV) 3,147 449,521 367,439 59,023 228,892
Revenue 926 39,395 37,897 11,401 0
EBITDA 290 13,882 9,928 4,933 0
Percent 31.3 % 35.2 % 26.2 % 43.3 % n/a %
EBIT 279 12,891 8,495 4,686 0
Percent 30.2 % 32.7 % 22.4 % 41.1 % n/a %
Balance Sheet          
Total Assets 1,187 861,395 787,465 225,261 942,819
Total Liabilities 539 774,667 712,283 196,758 887,506
Shareholders Equity 647 86,728 75,182 28,503 55,313.0

Price history

Comments

No comments yet. Login to comment.