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)
Dollar56Point15
Implied share price

Buy Undervalued by 51.2%

5% margin of safety What's this?

EV / EBITDA
Use Average
INTC
Intel Corporation
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
AVGO
Avago Technologies Ltd
Change
ASML
ASML Holding N.V. (ADR)
Change
11.4 7.5 0.84 13.22 25.39 23.1
All amounts in millions
from last financial year
         
Implied Share Price $56.15 $252.41 $59.85 $73.40 $55.39
Market Cap 175,709 152,319 69,783 67,478 45,957
Net Debt -2,643 -335,470 902 2,050 -2,279
Enterprise Value (EV) 173,066 455,405 70,685 69,528 42,950
Revenue 55,355 843,497 13,000 6,824 6,287
EBITDA 23,067 544,665 5,346 2,738 1,859
Percent 41.7 % 64.6 % 41.1 % 40.1 % 29.6 %
EBIT 14,356 322,159 4,213 1,776 1,565
Percent 25.9 % 38.2 % 32.4 % 26.0 % 24.9 %
Balance Sheet          
Total Assets 101,459 1,657,518 16,230 10,515 13,295
Total Liabilities 40,374 435,846 6,284 5,801 4,906
Shareholders Equity 61,085 1,221,671 9,946 4,714 8,388.831

Comments

No comments yet. Login to comment.