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)
Dollar22Point49
Implied share price

Sell Overvalued by 33.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
ALTR
Altera Corporation
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
ASML
ASML Holding N.V. (ADR)
Change
4.83 9.01 5.38 0.98 7.99 9.75
All amounts in millions
from last financial year
         
Implied Share Price $22.49 $24.28 $51.56 $17.18 $25.94
Market Cap 10,943 135,233 73,150 34,284 20,030
Net Debt -2,991 -7,506 -143,661 2,657 -1,995
Enterprise Value (EV) 7,952 127,727 243,008 36,941 17,641
Revenue 2,064 53,999 419,537 13,735 5,651
EBITDA 883 23,745 246,963 4,622 1,809
Percent 42.8 % 44.0 % 58.9 % 33.7 % 32.0 %
EBIT 851 17,681 159,175 3,607 1,645
Percent 41.2 % 32.7 % 37.9 % 26.3 % 29.1 %
Balance Sheet          
Total Assets 4,282 71,119 718,928 20,497 7,260
Total Liabilities 1,288 25,208 144,784 9,545 3,816
Shareholders Equity 2,993 45,911 574,144 10,952 3,444.154

Comments

No comments yet. Login to comment.