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)
Dollar1Point13
Implied share price

Sell Overvalued by 25.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
AUN
Austar United Communications Limited
DIS
The Walt Disney Company
Change
CMCSA
Comcast Corporation
Change
TWX
Time Warner Inc.
Change
DTV
The DIRECTV Group, Inc.
Change
7.55 9.55 9.53 6.24 7.07 6.21
All amounts in millions
from last financial year
         
Implied Share Price $1.13 $34.46 $37.82 $38.84 $61.23
Market Cap 1,926 80,574 77,561 33,856 30,771
Net Debt 455 11,080 37,689 16,048 12,591
Enterprise Value (EV) 2,388 91,654 115,473 49,904 43,362
Revenue 712 40,893 55,842 28,974 27,226
EBITDA 250 9,622 18,494 7,062 6,978
Percent 35.1 % 23.5 % 33.1 % 24.4 % 25.6 %
EBIT 138 7,781 10,858 6,140 4,629
Percent 19.4 % 19.0 % 19.4 % 21.2 % 17.0 %
Balance Sheet          
Total Assets 669 72,124 157,818 67,801 18,423
Total Liabilities 811 34,739 110,544 37,844 21,530
Shareholders Equity -141 37,385 47,274 29,957 -3,107.0

Comments

No comments yet. Login to comment.