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)
Dollar57Point56
Implied share price

Buy Undervalued by 14.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
HOG
Harley-Davidson, Inc.
MAT
Mattel, Inc.
Change
MAT
Mattel, Inc.
Change
HAS
Hasbro, Inc.
Change
KNM
KONAMI CORPORATION (ADR)
Change
12.11 11.17 14.84 8.93 12.32 -0.82
All amounts in millions
from last financial year
         
Implied Share Price $57.56 $25.08 $39.35 $75.96 $6441.09
Market Cap 9,018 10,739 9,851 9,702 5,385
Net Debt 6,104 1,224 -81 734 -59,702
Enterprise Value (EV) 15,123 11,963 9,770 10,437 -54,727
Revenue 5,995 5,702 5,856 4,447 249,902
EBITDA 1,353 806 1,093 847 66,997
Percent 22.6 % 14.1 % 18.7 % 19.1 % 26.8 %
EBIT 1,155 540 927 691 37,910
Percent 19.3 % 9.5 % 15.8 % 15.6 % 15.2 %
Balance Sheet          
Total Assets 9,972 6,552 5,417 4,720 328,187
Total Liabilities 8,133 3,919 2,789 3,056 115,437
Shareholders Equity 1,839 2,633 2,628 1,663 212,750.0

Price history

Comments

No comments yet. Login to comment.