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)
Dollar1Point75
Implied share price

Buy Undervalued by 118.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
APN
APN News and Media Limited
NWS.A
News Corporation
Change
NWS
News Corporation (CHESS)
Change
NWSA
News Corp
Change
TRI
Thomson Reuters Corporation (USA)
Change
8.39 5.47 8.48 8.5 8.46 7.86
All amounts in millions
from last financial year
         
Implied Share Price $1.75 $19.00 $19.77 $19.56 $31.23
Market Cap 519 48,868 48,765 47,987 23,969
Net Debt 637 2,815 2,815 2,815 7,172
Enterprise Value (EV) 1,156 51,236 51,367 50,592 30,961
Revenue 1,096 33,405 33,405 33,405 13,807
EBITDA 211 6,041 6,041 5,980 3,940
Percent 19.3 % 18.1 % 18.1 % 17.9 % 28.5 %
EBIT 174 4,850 4,850 4,789 2,231
Percent 15.9 % 14.5 % 14.5 % 14.3 % 16.2 %
Balance Sheet          
Total Assets 1,997 61,980 61,980 61,980 32,476
Total Liabilities 1,119 32,474 32,474 32,474 16,071
Shareholders Equity 878 29,506 29,506 29,506 16,405.0

Comments

No comments yet. Login to comment.