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)
Dollar47Point60
Implied share price

Buy Undervalued by 17.9%

5% margin of safety What's this?

EV / EBITDA
Use Average
NVLS
Novellus Systems, Inc.
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
AVGO
Avago Technologies Ltd
Change
8.77 7.19 7.5 0.84 13.22 25.39
All amounts in millions
from last financial year
         
Implied Share Price $47.60 $43.33 $197.19 $45.85 $55.29
Market Cap 2,914 175,709 152,319 69,783 67,478
Net Debt -543 -2,643 -335,470 902 2,050
Enterprise Value (EV) 2,371 173,066 455,405 70,685 69,528
Revenue 1,352 55,355 843,497 13,000 6,824
EBITDA 329 23,067 544,665 5,346 2,738
Percent 24.4 % 41.7 % 64.6 % 41.1 % 40.1 %
EBIT 294 14,356 322,159 4,213 1,776
Percent 21.8 % 25.9 % 38.2 % 32.4 % 26.0 %
Balance Sheet          
Total Assets 1,936 101,459 1,657,518 16,230 10,515
Total Liabilities 836 40,374 435,846 6,284 5,801
Shareholders Equity 1,100 61,085 1,221,671 9,946 4,714.0

Comments

No comments yet. Login to comment.