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  

What's this?
Dollar33Point64
Implied share price

Buy Undervalued by 13.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
GSIC
GSI Commerce, Inc.
GOOG
Google Inc.
Change
BIDU
Baidu.com, Inc. (ADR)
Change
PCLN
priceline.com Incorporated
Change
LNKD
Linkedin Corporation
Change
22.19 19.4 14.91 -1.44 19.39 110.91
All amounts in millions
from last financial year
         
Implied Share Price $33.64 $787.03 $11509.63 $1409.61 $67.30
Market Cap 2,147 375,856 76,174 63,917 32,847
Net Debt -75 -59,158 -31,795 -403 -2,361
Enterprise Value (EV) 2,072 320,261 -24,181 63,634 30,287
Revenue 1,357 66,001 49,052 8,441 2,218
EBITDA 106 21,476 16,777 3,281 273
Percent 7.9 % 32.5 % 34.2 % 38.9 % 12.3 %
EBIT 23 16,874 12,805 3,073 36
Percent 1.7 % 25.6 % 26.1 % 36.4 % 1.6 %
Balance Sheet          
Total Assets 1,107 131,133 99,661 14,940 5,427
Total Liabilities 544 26,633 48,135 6,373 2,101
Shareholders Equity 563 104,500 51,525 8,566 3,325.392

Comments

No comments yet. Login to comment.