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)
Dollar28Point42
Implied share price

Sell Overvalued by 23.6%

5% margin of safety What's this?

EV / EBITDA
Use Average
ADI
Analog Devices, Inc.
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
ASML
ASML Holding N.V. (ADR)
Change
4.83 7.02 5.38 0.98 7.99 9.75
All amounts in millions
from last financial year
         
Implied Share Price $28.42 $24.28 $51.56 $17.18 $25.94
Market Cap 11,076 135,233 73,150 34,284 20,030
Net Debt -2,706 -7,506 -143,661 2,657 -1,995
Enterprise Value (EV) 8,370 127,727 243,008 36,941 17,641
Revenue 2,993 53,999 419,537 13,735 5,651
EBITDA 1,192 23,745 246,963 4,622 1,809
Percent 39.8 % 44.0 % 58.9 % 33.7 % 32.0 %
EBIT 1,074 17,681 159,175 3,607 1,645
Percent 35.9 % 32.7 % 37.9 % 26.3 % 29.1 %
Balance Sheet          
Total Assets 5,277 71,119 718,928 20,497 7,260
Total Liabilities 1,482 25,208 144,784 9,545 3,816
Shareholders Equity 3,795 45,911 574,144 10,952 3,444.154

Price history

Comments

No comments yet. Login to comment.