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)
Dollar130Point30
Implied share price

Buy Undervalued by 60.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
HAR
Harman International Industries Inc./DE/
SNE
Sony Corporation (ADR)
Change
PHG
Koninklijke Philips Electronics NV (ADR)
Change
PC
Panasonic Corporation (ADR)
Change
UEIC
Universal Electronics Inc
Change
12.31 8.07 -1.36 12.01 -0.38 19.78
All amounts in millions
from last financial year
         
Implied Share Price $130.30 $7500.84 $29.64 $3786.81 $47.34
Market Cap 5,681 41,887 27,404 25,377 1,105
Net Debt 800 -981,341 3,982 -288,491 8
Enterprise Value (EV) 6,482 -939,159 30,688 -264,561 1,114
Revenue 6,911 8,105,712 24,244 7,553,717 602
EBITDA 803 689,050 2,556 690,470 56
Percent 11.6 % 8.5 % 10.5 % 9.1 % 9.4 %
EBIT 579 291,959 1,327 415,709 35
Percent 8.4 % 3.6 % 5.5 % 5.5 % 6.0 %
Balance Sheet          
Total Assets 6,054 16,673,390 30,976 5,596,982 495
Total Liabilities 3,601 14,210,050 19,314 3,891,926 237
Shareholders Equity 2,452 2,463,340 11,662 1,705,056 257.609

Price history

Comments

No comments yet. Login to comment.