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)
Dollar41Point95
Implied share price

Buy Undervalued by 45.4%

5% margin of safety What's this?

EV / EBITDA
Use Average
CMCSA
Comcast Corporation
DIS
The Walt Disney Company
Change
TWX
Time Warner Inc.
Change
DTV
The DIRECTV Group, Inc.
Change
VIA.B
Viacom, Inc.
Change
8.15 6.24 9.53 7.07 6.21 7.58
All amounts in millions
from last financial year
         
Implied Share Price $41.95 $37.69 $43.27 $67.64 $51.70
Market Cap 77,561 80,574 33,856 30,771 25,173
Net Debt 37,689 11,080 16,048 12,591 6,344
Enterprise Value (EV) 115,473 91,654 49,904 43,362 31,283
Revenue 55,842 40,893 28,974 27,226 14,914
EBITDA 18,494 9,622 7,062 6,978 4,125
Percent 33.1 % 23.5 % 24.4 % 25.6 % 27.7 %
EBIT 10,858 7,781 6,140 4,629 3,854
Percent 19.4 % 19.0 % 21.2 % 17.0 % 25.8 %
Balance Sheet          
Total Assets 157,818 72,124 67,801 18,423 22,801
Total Liabilities 110,544 34,739 37,844 21,530 14,157
Shareholders Equity 47,274 37,385 29,957 -3,107 8,644.0

Comments

No comments yet. Login to comment.