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)
Dollar75Point18
Implied share price

Within margin of safety Overvalued by 1.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
SNDK
SanDisk Corporation
EMC
EMC Corporation
Change
WDC
Western Digital Corp.
Change
STX
Seagate Technology
Change
MU
Micron Technology, Inc.
Change
11.72 11.9 10.46 21.84 9.72 3.08
All amounts in millions
from last financial year
         
Implied Share Price $75.18 $32.41 $16.07 $46.28 $29.81
Market Cap 15,459 56,846 15,955 11,005 7,853
Net Debt -1,774 -2,501 8,616 2,999 -159
Enterprise Value (EV) 13,684 54,349 24,571 13,954 7,694
Revenue 5,564 24,704 12,994 11,160 8,788
EBITDA 1,150 5,198 1,125 1,435 2,499
Percent 20.7 % 21.0 % 8.7 % 12.9 % 28.4 %
EBIT 758 3,291 811 620 394
Percent 13.6 % 13.3 % 6.2 % 5.6 % 4.5 %
Balance Sheet          
Total Assets 9,230 46,612 32,862 8,252 14,752
Total Liabilities 3,491 25,472 21,717 6,659 6,282
Shareholders Equity 5,738 21,140 11,145 1,593 8,470.0

Comments

No comments yet. Login to comment.