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)
Dollar22Point09
Implied share price

Sell Overvalued by 14.5%

5% margin of safety What's this?

EV / EBITDA
Use Average
IACI
IAC/InterActiveCorp
WU
The Western Union Company
Change
HSNI
HSN, Inc.
Change
TKTM
Ticketmaster Entertainment, Inc.
Change
SYX
Systemax Inc.
Change
8.23 13.04 8.52 8.94 5.09 4.96
All amounts in millions
from last financial year
         
Implied Share Price $22.09 $15.86 $26.59 $27.65 $20.33
Market Cap 2,703 10,878 1,666 883 465
Net Debt -1,637 1,363 68 257 -41
Enterprise Value (EV) 1,066 12,242 1,735 1,141 423
Revenue 1,375 5,083 2,749 1,486 3,166
Balance Sheet          
Total Assets 4,015 7,353 1,218 1,789 816
Total Liabilities 888 6,999 874 1,574 452
Shareholders Equity 3,127 353 344 215 364.685

Where are the EBIT and EBITDA figures?

Certain companies and those in specific industries (for example insurance) do not report financial results at the EBIT or EBITDA line. For these companies where Valuecruncher does not have EBIT or EBITDA numbers we exclude the valuation metrics driven by these figures. Valuecruncher makes our other valuation metrics available for these companies.

To learn more about comparison analysis, please read our guide to comparison analysis

Comments

No comments yet. Login to comment.