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)
Dollar58Point31
Implied share price

Sell Overvalued by 68.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
AMZN
Amazon.com, Inc.
WMT
Wal-Mart Stores, Inc.
Change
GOOG
Google Inc.
Change
EBAY
eBay Inc.
Change
YHOO
Yahoo! Inc.
Change
9.14 37.19 6.41 11.09 12.25 11.12
All amounts in millions
from last financial year
         
Implied Share Price $58.31 $91.39 $519.94 $26.92 $12.40
Market Cap 82,940 205,721 196,590 45,119 18,294
Net Debt -8,161 46,877 -40,422 -3,839 -1,920
Enterprise Value (EV) 74,779 252,598 156,168 41,279 16,373
Revenue 48,077 446,950 37,905 11,651 4,984
EBITDA 2,011 39,388 14,079 3,371 1,473
Percent 4.2 % 8.8 % 37.1 % 28.9 % 29.6 %
EBIT 862 31,258 12,242 2,431 824
Percent 1.8 % 7.0 % 32.3 % 20.9 % 16.5 %
Balance Sheet          
Total Assets 25,278 193,406 72,574 27,320 14,782
Total Liabilities 17,521 122,091 14,429 9,390 2,251
Shareholders Equity 7,757 71,315 58,145 17,929 12,530.918

Comments

No comments yet. Login to comment.