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?
Dollar39Point00
Implied share price

Buy Undervalued by 32.0%

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
25.84 19.4 16.6 -0.91 21.04 146.84
All amounts in millions
from last financial year
         
Implied Share Price $39.00 $765.43 $10794.59 $1341.30 $56.75
Market Cap 2,147 351,525 82,152 58,086 29,133
Net Debt -75 -53,472 -20,767 -4,850 -2,329
Enterprise Value (EV) 2,072 299,305 -12,552 53,236 26,773
Revenue 1,357 59,825 31,943 6,793 1,528
EBITDA 106 18,028 13,850 2,530 182
Percent 7.9 % 30.1 % 43.4 % 37.2 % 11.9 %
EBIT 23 14,089 11,198 2,412 47
Percent 1.7 % 23.6 % 35.1 % 35.5 % 3.1 %
Balance Sheet          
Total Assets 1,107 110,920 70,985 10,444 3,352
Total Liabilities 544 23,611 32,560 3,534 723
Shareholders Equity 563 87,309 38,424 6,909 2,629.394

Comments

No comments yet. Login to comment.