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)
Dollar24Point63
Implied share price

Buy Undervalued by 6.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
JNPR
Juniper Networks, Inc.
QCOM
QUALCOMM, Inc.
Change
NOK
Nokia Corporation (ADR)
Change
GLW
Corning Incorporated
Change
ERIC
Telefonaktiebolaget LM Ericsson (ADR)
Change
11.35 10.52 11.88 11.15 9.51 -0.49
All amounts in millions
from last financial year
         
Implied Share Price $24.63 $60.90 $5.65 $27.37 $146.21
Market Cap 12,177 93,679 32,170 23,806 22,549
Net Debt -2,286 -6,352 -7,768 -118 -41,150
Enterprise Value (EV) 9,890 87,327 24,438 23,688 -18,905
Revenue 4,093 25,281 12,499 9,111 246,920
EBITDA 940 7,350 2,192 2,491 38,404
Percent 23.0 % 29.1 % 17.5 % 27.3 % 15.6 %
EBIT 784 6,134 1,873 1,307 28,181
Percent 19.2 % 24.3 % 15.0 % 14.3 % 11.4 %
Balance Sheet          
Total Assets 8,467 50,796 20,926 28,547 284,363
Total Liabilities 1,859 19,375 10,423 9,759 137,838
Shareholders Equity 6,608 31,421 10,503 18,788 146,525.0

Comments

No comments yet. Login to comment.