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)
Dollar14Point38
Implied share price

Buy Undervalued by 36.3%

5% margin of safety What's this?

EV / EBITDA
Use Average
JDSU
JDS Uniphase Corporation
QCOM
QUALCOMM, Inc.
Change
ERIC
Telefonaktiebolaget LM Ericsson (ADR)
Change
GLW
Corning Incorporated
Change
MOT
Motorola, Inc.
Change
12.33 8.6 14.62 -0.66 5.89 5.69
All amounts in millions
from last financial year
         
Implied Share Price $14.38 $50.82 $141.94 $25.08 $81.96
Market Cap 2,442 101,330 27,943 19,971 15,580
Net Debt -407 -10,658 -49,521 -3,434 -6,064
Enterprise Value (EV) 2,077 90,672 -22,221 16,511 9,516
Revenue 1,804 14,957 226,921 7,890 19,282
EBITDA 241 6,201 33,667 2,804 1,672
Percent 13.4 % 41.5 % 14.8 % 35.5 % 8.7 %
EBIT 88 5,140 24,703 1,847 1,102
Percent 4.9 % 34.4 % 10.9 % 23.4 % 5.7 %
Balance Sheet          
Total Assets 1,950 36,422 280,349 27,848 25,577
Total Liabilities 885 9,471 137,244 6,770 14,692
Shareholders Equity 1,065 26,951 143,105 21,078 10,885.0

Comments

No comments yet. Login to comment.