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?
Dollar9Point18
Implied share price

Sell Overvalued by 83.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
WDC
Western Digital Corp.
EMC
EMC Corporation
Change
SNDK
SanDisk Corporation
Change
STX
Seagate Technology
Change
MU
Micron Technology, Inc.
Change
9.98 21.84 10.46 11.9 9.72 3.08
All amounts in millions
from last financial year
         
Implied Share Price $9.18 $27.78 $65.31 $37.91 $25.41
Market Cap 15,955 56,846 15,459 11,005 7,853
Net Debt 8,616 -2,501 -1,774 2,999 -159
Enterprise Value (EV) 24,571 54,349 13,684 13,954 7,694
Revenue 12,994 24,704 5,564 11,160 8,788
EBITDA 1,125 5,198 1,150 1,435 2,499
Percent 8.7 % 21.0 % 20.7 % 12.9 % 28.4 %
EBIT 811 3,291 758 620 394
Percent 6.2 % 13.3 % 13.6 % 5.6 % 4.5 %
Balance Sheet          
Total Assets 32,862 46,612 9,230 8,252 14,752
Total Liabilities 21,717 25,472 3,491 6,659 6,282
Shareholders Equity 11,145 21,140 5,738 1,593 8,470.0

Price history

Comments

No comments yet. Login to comment.