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)
Dollar33Point33
Implied share price

Buy Undervalued by 5.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
TWX
Time Warner Inc.
DIS
The Walt Disney Company
Change
CMCSA
Comcast Corporation
Change
DTV
The DIRECTV Group, Inc.
Change
VIA.B
Viacom, Inc.
Change
8.19 7.88 10.35 5.8 7.65 8.05
All amounts in millions
from last financial year
         
Implied Share Price $33.33 $26.40 $29.90 $42.26 $33.71
Market Cap 35,660 66,310 51,107 34,699 20,038
Net Debt 10,616 9,510 28,375 5,942 6,475
Enterprise Value (EV) 46,276 75,820 79,482 40,641 26,513
Revenue 25,785 36,149 35,756 21,565 13,619
EBITDA 5,873 7,328 13,714 5,312 3,295
Percent 22.8 % 20.3 % 38.4 % 24.6 % 24.2 %
EBIT 4,875 5,697 7,214 2,673 2,904
Percent 18.9 % 15.8 % 20.2 % 12.4 % 21.3 %
Balance Sheet          
Total Assets 65,730 63,117 112,733 18,260 21,900
Total Liabilities 32,347 29,383 70,012 15,349 13,196
Shareholders Equity 33,383 33,734 42,721 2,911 8,704.0

Price history

Comments

No comments yet. Login to comment.