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)
Dollar11Point97
Implied share price

Sell Overvalued by 62.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
GM
General Motors Corporation
TM
Toyota Motor Corporation (ADR)
Change
HMC
HONDA MOTOR CO., LTD. (ADR)
Change
F
Ford Motor Company
Change
TSLA
Tesla Motors Inc
Change
4.31 6.58 2.94 4.17 10.27 -108.88
All amounts in millions
from last financial year
         
Implied Share Price $11.97 $2141.47 $119.75 $0.00 $0.00
Market Cap 49,434 201,678 52,625 47,678 30,514
Net Debt 39,710 12,810,302 4,803,321 118,582 1,499
Enterprise Value (EV) 89,144 13,173,152 4,855,551 166,260 32,014
Revenue 152,356 28,403,118 14,601,151 149,558 4,046
EBITDA 13,545 4,479,808 1,164,090 16,188 -294
Percent 8.9 % 15.8 % 8.0 % 10.8 % -7.3 %
EBIT 5,528 2,853,971 503,376 8,195 -716
Percent 3.6 % 10.0 % 3.4 % 5.5 % -17.7 %
Balance Sheet          
Total Assets 194,338 47,427,597 18,229,294 224,925 8,067
Total Liabilities 154,467 30,200,883 11,467,861 196,283 6,984
Shareholders Equity 39,871 17,226,714 6,761,433 28,642 1,083.704

Price history

Comments

No comments yet. Login to comment.