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  

What's this?
Dollar9Point64
Implied share price

Buy Undervalued by 105.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
SOLA
ReneSola Ltd.
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
ASML
ASML Holding N.V. (ADR)
Change
6.34 3.48 5.5 1.38 10.77 17.17
All amounts in millions
from last financial year
         
Implied Share Price $9.64 $29.23 $77.77 $20.40 $33.19
Market Cap 761 126,586 91,606 39,607 35,658
Net Debt 228 -4,714 -33,967 1,721 -1,938
Enterprise Value (EV) 1,045 121,897 432,344 41,328 22,914
Revenue 1,205 53,341 506,248 12,825 4,731
EBITDA 300 22,160 312,424 3,838 1,334
Percent 24.9 % 41.5 % 61.7 % 29.9 % 28.2 %
EBIT 245 14,638 181,082 2,539 1,149
Percent 20.4 % 27.4 % 35.8 % 19.8 % 24.3 %
Balance Sheet          
Total Assets 1,589 84,351 955,034 20,021 7,410
Total Liabilities 1,003 33,148 231,836 9,060 3,343
Shareholders Equity 586 51,203 723,197 10,961 4,066.893

Comments

No comments yet. Login to comment.