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)
Dollar21Point09
Implied share price

Sell Overvalued by 60.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
ALTR
Altera Corporation
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
AVGO
Avago Technologies Ltd
Change
8.77 25.47 7.5 0.84 13.22 25.39
All amounts in millions
from last financial year
         
Implied Share Price $21.09 $43.33 $197.19 $45.85 $55.29
Market Cap 16,342 175,709 152,319 69,783 67,478
Net Debt -1,154 -2,643 -335,470 902 2,050
Enterprise Value (EV) 15,187 173,066 455,405 70,685 69,528
Revenue 1,932 55,355 843,497 13,000 6,824
EBITDA 596 23,067 544,665 5,346 2,738
Percent 30.9 % 41.7 % 64.6 % 41.1 % 40.1 %
EBIT 537 14,356 322,159 4,213 1,776
Percent 27.8 % 25.9 % 38.2 % 32.4 % 26.0 %
Balance Sheet          
Total Assets 5,674 101,459 1,657,518 16,230 10,515
Total Liabilities 2,388 40,374 435,846 6,284 5,801
Shareholders Equity 3,285 61,085 1,221,671 9,946 4,714.0

Comments

No comments yet. Login to comment.