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)
Dollar540Point08
Implied share price

Buy Undervalued by 542.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
OMC
Omnicom Group Inc.
YHOO
Yahoo! Inc.
Change
WPPGY
WPP PLC (ADR)
Change
WPP
WPP Group plc
Change
IPG
Interpublic Group of Companies, Inc.
Change
58.66 9.87 78.71 80.27 13.56 9.01
All amounts in millions
from last financial year
         
Implied Share Price $540.08 $34.13 $85.77 £86.61 $149.86
Market Cap 19,881 42,011 30,141 23,206 9,011
Net Debt 1,951 -4,623 3,210 3,210 252
Enterprise Value (EV) 21,832 37,388 156,366 26,417 9,264
Revenue 15,134 4,968 12,235 12,235 7,613
EBITDA 2,211 475 1,948 1,948 1,028
Percent 14.6 % 9.6 % 15.9 % 15.9 % 13.5 %
EBIT 1,920 -134 1,579 1,579 871
Percent 12.7 % -2.7 % 12.9 % 12.9 % 11.4 %
Balance Sheet          
Total Assets 22,110 45,203 28,749 28,749 12,585
Total Liabilities 19,658 16,160 21,111 21,111 10,619
Shareholders Equity 2,452 29,043 7,637 7,637 1,965.5

Price history

Comments

No comments yet. Login to comment.