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)
Dollar41Point67
Implied share price

Sell Overvalued by 9.0%

5% margin of safety What's this?

EV / EBITDA
Use Average
IACI
IAC/InterActiveCorp
GRPN
Groupon Inc
Change
WU
The Western Union Company
Change
HSNI
HSN, Inc.
Change
LQDT
Liquidity Services, Inc.
Change
9.56 10.78 -75.7 8.47 8.85 21.61
All amounts in millions
from last financial year
         
Implied Share Price $41.67 $0.00 $21.89 $39.04 $19.77
Market Cap 3,755 15,581 11,875 2,137 1,202
Net Debt -774 -118 1,132 -45 -128
Enterprise Value (EV) 2,981 15,462 13,007 2,092 1,074
Revenue 2,059 312 5,192 2,996 327
EBITDA 276 -204 1,535 236 49
Percent 13.4 % -65.3 % 29.6 % 7.9 % 15.2 %
EBIT 197 -217 1,359 197 44
Percent 9.6 % -69.4 % 26.2 % 6.6 % 13.4 %
Balance Sheet          
Total Assets 3,409 381 7,929 1,345 227
Total Liabilities 1,504 373 7,346 869 66
Shareholders Equity 1,905 8 582 476 161.413

Comments

No comments yet. Login to comment.