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?
Dollar32Point67
Implied share price

Buy Undervalued by 10.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
GSIC
GSI Commerce, Inc.
GOOG
Google Inc.
Change
PCLN
priceline.com Incorporated
Change
BIDU
Baidu.com, Inc. (ADR)
Change
LNKD
Linkedin Corporation
Change
21.53 19.4 18.57 19.57 -1.56 86.72
All amounts in millions
from last financial year
         
Implied Share Price $32.67 $864.65 $1460.84 $11848.22 $58.37
Market Cap 2,147 515,607 65,606 55,704 25,366
Net Debt -75 -67,846 3,509 -32,858 -1,992
Enterprise Value (EV) 2,072 453,441 69,116 -27,286 23,373
Revenue 1,357 74,989 9,223 66,381 2,990
EBITDA 106 24,423 3,531 17,532 269
Percent 7.9 % 32.6 % 38.3 % 26.4 % 9.0 %
EBIT 23 19,360 3,258 11,671 -150
Percent 1.7 % 25.8 % 35.3 % 17.6 % -5.0 %
Balance Sheet          
Total Assets 1,107 147,461 17,420 147,853 7,011
Total Liabilities 544 27,130 8,625 67,597 2,542
Shareholders Equity 563 120,331 8,795 80,255 4,468.643

Comments

No comments yet. Login to comment.