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)
Dollar13Point26
Implied share price

Buy Undervalued by 22.7%

5% margin of safety What's this?

EV / EBITDA
Use Average
AMAT
Applied Materials, 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 3.64 5.38 0.98 7.99 9.75
All amounts in millions
from last financial year
         
Implied Share Price $13.26 $24.28 $51.56 $17.18 $25.94
Market Cap 13,957 135,233 73,150 34,284 20,030
Net Debt -4,296 -7,506 -143,661 2,657 -1,995
Enterprise Value (EV) 9,661 127,727 243,008 36,941 17,641
Revenue 10,517 53,999 419,537 13,735 5,651
EBITDA 2,657 23,745 246,963 4,622 1,809
Percent 25.3 % 44.0 % 58.9 % 33.7 % 32.0 %
EBIT 2,411 17,681 159,175 3,607 1,645
Percent 22.9 % 32.7 % 37.9 % 26.3 % 29.1 %
Balance Sheet          
Total Assets 13,861 71,119 718,928 20,497 7,260
Total Liabilities 5,061 25,208 144,784 9,545 3,816
Shareholders Equity 8,800 45,911 574,144 10,952 3,444.154

Comments

No comments yet. Login to comment.