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)
Pound5Point22
Implied share price

Within margin of safety Overvalued by 4.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
UBM
United Business Media plc
NWS.A
News Corporation
Change
NWS
News Corporation (CHESS)
Change
NWSA
News Corp
Change
TRI
Thomson Reuters Corporation (USA)
Change
8.39 8.66 8.48 8.5 8.46 7.86
All amounts in millions
from last financial year
         
Implied Share Price £5.22 $19.00 $19.77 $19.56 $31.23
Market Cap 1,336 48,868 48,765 47,987 23,969
Net Debt 526 2,815 2,815 2,815 7,172
Enterprise Value (EV) 1,863 51,236 51,367 50,592 30,961
Revenue 972 33,405 33,405 33,405 13,807
EBITDA 215 6,041 6,041 5,980 3,940
Percent 22.1 % 18.1 % 18.1 % 17.9 % 28.5 %
EBIT 160 4,850 4,850 4,789 2,231
Percent 16.5 % 14.5 % 14.5 % 14.3 % 16.2 %
Balance Sheet          
Total Assets 1,684 61,980 61,980 61,980 32,476
Total Liabilities 1,299 32,474 32,474 32,474 16,071
Shareholders Equity 385 29,506 29,506 29,506 16,405.0

Comments

No comments yet. Login to comment.