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)
Dollar51Point27
Implied share price

Sell Overvalued by 19.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
QCOM
QUALCOMM, Inc.
NOK
Nokia Corporation (ADR)
Change
GLW
Corning Incorporated
Change
ERIC
Telefonaktiebolaget LM Ericsson (ADR)
Change
MOT
Motorola, Inc.
Change
9.42 11.88 11.15 9.51 -0.49 5.69
All amounts in millions
from last financial year
         
Implied Share Price $51.27 $4.92 $22.73 $123.48 $66.99
Market Cap 93,679 32,170 23,806 22,549 15,580
Net Debt -6,352 -7,768 -118 -41,150 -6,064
Enterprise Value (EV) 87,327 24,438 23,688 -18,905 9,516
Revenue 25,281 12,499 9,111 246,920 19,282
EBITDA 7,350 2,192 2,491 38,404 1,672
Percent 29.1 % 17.5 % 27.3 % 15.6 % 8.7 %
EBIT 6,134 1,873 1,307 28,181 1,102
Percent 24.3 % 15.0 % 14.3 % 11.4 % 5.7 %
Balance Sheet          
Total Assets 50,796 20,926 28,547 284,363 25,577
Total Liabilities 19,375 10,423 9,759 137,838 14,692
Shareholders Equity 31,421 10,503 18,788 146,525 10,885.0

Comments

No comments yet. Login to comment.