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)
Dollar15Point58
Implied share price

Buy Undervalued by 73.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
CWN
Crown Limited
LVS
Las Vegas Sands Corp.
Change
MPEL
Melco Crown Entertainment Ltd
Change
WYNN
Wynn Resorts, Limited
Change
NTES
NetEase.com, Inc. (ADR)
Change
19.68 11.95 14.44 27.95 8.04 47.99
All amounts in millions
from last financial year
         
Implied Share Price $15.58 $69.19 $8.80 $283.51 $25.98
Market Cap 6,555 40,149 14,414 10,559 7,554
Net Debt 885 6,130 1,167 1,833 -12,913
Enterprise Value (EV) 7,711 46,279 22,243 12,392 175,960
Revenue 2,409 9,410 3,830 5,269 7,290
EBITDA 645 3,204 795 1,541 3,666
Percent 26.8 % 34.1 % 20.8 % 29.2 % 50.3 %
EBIT 449 2,400 445 1,138 3,373
Percent 18.7 % 25.5 % 11.6 % 21.6 % 46.3 %
Balance Sheet          
Total Assets 5,023 22,244 6,269 6,899 15,444
Total Liabilities 1,763 14,393 3,313 4,810 2,318
Shareholders Equity 3,260 7,850 2,956 2,089 13,126.701

Comments

No comments yet. Login to comment.