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)
Dollar1Point82
Implied share price

Sell Overvalued by 76.1%

5% margin of safety What's this?

EV / EBITDA
Use Average
LSI
LSI Corporation
INTC
Intel Corporation
Change
TSM
Taiwan Semiconductor Mfg. Co. Ltd. (ADR)
Change
TXN
Texas Instruments Incorporated
Change
ASML
ASML Holding N.V. (ADR)
Change
4.83 167.98 5.38 0.98 7.99 9.75
All amounts in millions
from last financial year
         
Implied Share Price $1.82 $24.28 $51.56 $17.18 $25.94
Market Cap 4,323 135,233 73,150 34,284 20,030
Net Debt -935 -7,506 -143,661 2,657 -1,995
Enterprise Value (EV) 3,388 127,727 243,008 36,941 17,641
Revenue 2,043 53,999 419,537 13,735 5,651
Balance Sheet          
Total Assets 2,232 71,119 718,928 20,497 7,260
Total Liabilities 1,173 25,208 144,784 9,545 3,816
Shareholders Equity 1,058 45,911 574,144 10,952 3,444.154

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

Price history

Comments

No comments yet. Login to comment.