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)
Dollar196Point73
Implied share price

Buy Undervalued by 192.8%

5% margin of safety What's this?

EV / EBITDA
Use Average
AMT
American Tower Corporation
CHL
China Mobile Ltd. (ADR)
Change
T
AT&T Inc.
Change
VOD
Vodafone Group Plc (ADR)
Change
VZ
Verizon Communications Inc.
Change
22.31 8.82 3.1 7.41 92.71 4.45
All amounts in millions
from last financial year
         
Implied Share Price $196.73 $298.92 $121.49 $5.96 $262.94
Market Cap 26,516 226,695 195,531 132,706 116,140
Net Debt 6,883 -327,894 61,568 31,355 41,198
Enterprise Value (EV) 33,399 789,057 257,099 1,358,543 157,339
Revenue 2,443 527,999 126,723 45,884 110,875
EBITDA 3,788 254,322 34,686 14,654 35,330
Percent 155.0 % 48.2 % 27.4 % 31.9 % 31.9 %
EBIT 3,258 157,155 16,309 6,778 18,834
Percent 133.3 % 29.8 % 12.9 % 14.8 % 17.0 %
Balance Sheet          
Total Assets 12,232 952,558 270,344 151,220 230,461
Total Liabilities 8,945 303,494 164,810 63,665 194,491
Shareholders Equity 3,287 649,064 105,534 87,555 35,970.0

Price history

Comments

No comments yet. Login to comment.