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)
Dollar24Point02
Implied share price

Sell Overvalued by 41.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
HAR
Harman International Industries Inc./DE/
PHG
Koninklijke Philips Electronics NV (ADR)
Change
PC
Panasonic Corporation (ADR)
Change
SNE
Sony Corporation (ADR)
Change
DTSI
DTS Inc.
Change
3.68 7.53 4.36 2.7 -0.69 10.9
All amounts in millions
from last financial year
         
Implied Share Price $24.02 $15.57 $167.30 $2463.87 $12.98
Market Cap 2,901 18,976 16,706 13,989 466
Net Debt -540 713 1,017,389 -402,902 -85
Enterprise Value (EV) 2,360 17,956 1,032,784 -389,092 381
Revenue 3,772 22,579 7,846,216 6,493,212 96
EBITDA 313 4,114 381,837 562,852 34
Percent 8.3 % 18.2 % 4.9 % 8.7 % 36.1 %
EBIT 190 2,658 43,725 54,422 29
Percent 5.0 % 11.8 % 0.6 % 0.8 % 30.6 %
Balance Sheet          
Total Assets 3,058 28,966 6,601,055 13,295,667 159
Total Liabilities 1,634 16,611 4,671,269 11,266,776 13
Shareholders Equity 1,423 12,355 1,929,786 2,028,891 145.802

Price history

Comments

No comments yet. Login to comment.