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)
Dollar153Point82
Implied share price

Buy Undervalued by 412.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
T
AT&T Inc.
CHL
China Mobile Ltd. (ADR)
Change
VOD
Vodafone Group Plc (ADR)
Change
VZ
Verizon Communications Inc.
Change
VOD
Vodafone Group plc
Change
28.06 6.9 3.25 97.01 4.25 8.06
All amounts in millions
from last financial year
         
Implied Share Price $153.82 $349.36 $7.61 $335.27 £7.61
Market Cap 177,869 211,640 138,942 108,968 86,747
Net Debt 61,568 -282,315 31,355 41,198 31,355
Enterprise Value (EV) 239,437 779,741 1,421,627 150,278 118,167
Revenue 126,723 485,231 45,884 110,875 45,884
EBITDA 34,686 239,809 14,654 35,330 14,654
Percent 27.4 % 49.4 % 31.9 % 31.9 % 31.9 %
EBIT 16,309 153,517 6,778 18,834 6,778
Percent 12.9 % 31.6 % 14.8 % 17.0 % 14.8 %
Balance Sheet          
Total Assets 270,344 861,935 151,220 230,461 151,220
Total Liabilities 164,810 285,778 63,665 194,491 63,665
Shareholders Equity 105,534 576,157 87,555 35,970 87,555.0

Price history

Comments

No comments yet. Login to comment.