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)
Dollar32Point11
Implied share price

Buy Undervalued by 106.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
ALL
Aristocrat Leisure Limited
LVS
Las Vegas Sands Corp.
Change
NTES
NetEase.com, Inc. (ADR)
Change
MGM
MGM MIRAGE
Change
WYNN
Wynn Resorts, Limited
Change
42.63 22.15 13.39 104.51 13.17 17.58
All amounts in millions
from last financial year
         
Implied Share Price $32.11 $198.86 $103.80 $124.43 $347.09
Market Cap 9,932 44,728 32,098 14,123 10,484
Net Debt 1,448 7,164 -23,405 11,026 6,954
Enterprise Value (EV) 11,381 51,893 779,066 25,149 17,438
Revenue 1,576 11,688 22,802 9,190 4,075
EBITDA 513 3,875 7,454 1,909 991
Percent 32.6 % 33.2 % 32.7 % 20.8 % 24.3 %
EBIT 351 2,876 7,272 1,089 669
Percent 22.3 % 24.6 % 31.9 % 11.9 % 16.4 %
Balance Sheet          
Total Assets 3,218 20,863 41,157 25,215 10,459
Total Liabilities 2,301 14,046 11,917 20,095 10,571
Shareholders Equity 917 6,816 29,240 5,119 -111.979

Comments

No comments yet. Login to comment.