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)
Dollar34Point90
Implied share price

Sell Overvalued by 6.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
TWX
Time Warner Inc.
CMCSA
Comcast Corporation
Change
DIS
The Walt Disney Company
Change
DTV
The DIRECTV Group, Inc.
Change
VIA.B
Viacom, Inc.
Change
7.46 7.81 6.8 8.39 6.55 7.88
All amounts in millions
from last financial year
         
Implied Share Price $34.90 $30.66 $33.90 $53.89 $45.16
Market Cap 37,212 73,227 69,639 32,238 28,902
Net Debt 12,886 25,350 11,080 9,531 6,344
Enterprise Value (EV) 50,098 99,329 80,719 41,769 32,488
Revenue 26,888 37,937 40,893 24,102 14,914
EBITDA 6,413 14,604 9,622 6,378 4,125
Percent 23.9 % 38.5 % 23.5 % 26.5 % 27.7 %
EBIT 5,475 7,988 7,781 3,896 3,854
Percent 20.4 % 21.1 % 19.0 % 16.2 % 25.8 %
Balance Sheet          
Total Assets 66,524 118,534 72,124 17,909 22,801
Total Liabilities 33,584 74,180 34,739 18,103 14,157
Shareholders Equity 32,940 44,354 37,385 -194 8,644.0

Price history

Comments

No comments yet. Login to comment.