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)
Dollar39Point93
Implied share price

Buy Undervalued by 107.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
NWS.A
News Corporation
NWS
News Corporation (CHESS)
Change
TRI
Thomson Reuters Corporation
Change
RUK
Reed Elsevier plc (ADR)
Change
ENL
Reed Elsevier NV (ADR)
Change
17.13 8.48 14.88 14.08 21.74 20.29
All amounts in millions
from last financial year
         
Implied Share Price $39.93 $41.38 $67.79 $14.72 $14.73
Market Cap 48,868 81,297 39,916 39,176 39,065
Net Debt 2,815 9,799 7,626 3,780 3,780
Enterprise Value (EV) 51,236 91,792 47,811 43,220 40,345
Revenue 33,405 27,675 12,209 5,971 5,971
EBITDA 6,041 6,168 3,395 1,988 1,988
Percent 18.1 % 22.3 % 27.8 % 33.3 % 33.3 %
EBIT 4,850 5,371 1,715 1,468 1,468
Percent 14.5 % 19.4 % 14.0 % 24.6 % 24.6 %
Balance Sheet          
Total Assets 61,980 50,944 29,135 11,185 11,185
Total Liabilities 32,474 33,946 16,522 9,041 9,041
Shareholders Equity 29,506 16,998 12,613 2,144 2,144.0

Price history

Comments

No comments yet. Login to comment.